5608 Hayduke LnCollege StationTX77845
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in College Station at 5608 Hayduke Ln, College Station, TX, 77845 priced at $410,400 converts $4,512/mo rent into $1,593/mo cash flow after a $2,009/mo obligation. Total monthly income equals $4,512/mo, and annual cash flow totals $19,119/yr on $136,048 invested. Return on cash invested prints 33.96% in year one, and rental yield reads 13.19% against a $410,400 entry. Equity gained on principal adds $2,648/yr, while 5% annual appreciation compiles into $113,386 by year five. Five-year ROI reaches 179.44% and total cumulative return in cash sums $244,121. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,512/mo property income covering a $2,009/mo payment, not borrower’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77845, College Station, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 32,030 (100%) |
| Owner Occupied HU | 17,803 (55.6%) |
| Renter Occupied HU | 11,643 (36.4%) |
| Vacant Housing Units | 2,584 ( 8.1%) |
| Median Home Value | $384,705 |
| Average Home Value | $443,358 |
Housing Distribution
Address Breakdown
Residential
30,727
Single Family
26,627
Multi-Family
4,100
Businesses
1,596
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tanner • Stylecraft Builders
Mls Name: Stylecraft Homes
Mls Provider:
Mls ID: #N/A