








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Rental property for sale in College Station at 5916 Wild Horse Run, College Station, TX, 77845 generates $5,486/mo in rent and, after a $3,411/mo payment, leaves $530/mo in cash flow. Total monthly income is $5,486/mo, and annual cash flow is $6,360/yr on $229,313 invested. Return on cash invested sits at 22.83% in year one, and rental yield is 9.45% on a $697,000 entry. Equity gained on principal adds $4,498/yr, while 5% annual appreciation builds toward $192,568 over five years. Five-year ROI reaches 119.7% and total cumulative return in cash sums $274,486. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,486/mo property income rather than buyer’s personal income.
Single Family
Built in 1998
2.66 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77845, College Station, TX area.
| 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 |
Residential
30,727
Single Family
26,627
Multi-Family
4,100
Businesses
1,596
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Bradley Corrier • Keller Williams Realty Brazos Valley office
Mls Name: BCSMLS
Mls ID: #25008100