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% |
Total monthly income runs $2,929/mo, and a $3,157/mo payment. Purchase price stands at $645,000, and rental yield measures 5.45% with $2,929/mo rent. Return on cash invested shows 10.69% in year one, and 5% annual appreciation builds toward $178,202 over five years. Five-year ROI reaches 54.58% and total cumulative return in cash records $115,828. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,929/mo property income covering a $3,157/mo payment rather than investor’s personal income.
Single Family
Built in 1982
2.35 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 |
|---|---|---|
| 2025-04-16 | Listed for sale | $645,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-16 | $6827.20 | 192.88% | $475,360 | 20.13% |
| 2023-04-16 | $2331.06 | -43.81% | $395,721 | 10.00% |
| 2022-04-16 | $4148.36 | -0.53% | $359,746 | 10.00% |
Listed by: Jill Jones • RE/MAX 2020
Mls Name: BCSMLS
Mls Provider:
Mls ID: #25004481
Disclaimer: IDX information is provided exclusively for 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.
