5949 Eldora DrCollege 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
Investment property for sale in College Station at 5949 Eldora Dr, College Station, TX, 77845 uses $102,732 cash to close to unlock $21,313/yr annual cash flow and $1,776/mo monthly cash flow. Total monthly income runs $4,030/mo, and a $1,517/mo payment keeps the spread at $1,776/mo. Purchase price stands at $309,900, and rental yield measures 15.61% with $4,030/mo rent. Return on cash invested shows 40.65% in year one, and 5% annual appreciation builds toward $85,620 over five years. Five-year ROI reaches 215.56% and total cumulative return in cash records $221,448. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,030/mo property income covering a $1,517/mo payment rather than investor’s personal income.
Single Family
Built in 2024
609.84 sqft lot
$N/A/sqft
$600 annually 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: Kristi Fox-Satsky • Integra 21, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #51658651
Disclaimer: Copyright 2024, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.