Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in College Station at 5924 Wild Horse Run, College Station, TX, 77845 listed at $625,000 pairs $3,479/mo rent with a $3,059/mo payment. Total monthly income runs $3,479/mo. Return on cash invested measures 14.43% in year one, and rental yield registers 6.68% at a $625,000 basis. Equity gained on principal adds $4,033/yr, and annual property appreciation at 5% supports $172,676 by year five. Five-year ROI tracks 74.63% and total cumulative return in cash totals $153,457. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,479/mo property income relative to a $3,059/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2003
3.54 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: Kendra Hudson • Hudson Team, The
Mls Name: BCSMLS
Mls ID: #25010035
