6166 Darlington AveCollege 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 6166 Darlington Ave, College Station, TX, 77845 uses $110,390 cash to close to unlock $3,531/yr annual cash flow and $294/mo monthly cash flow. Total monthly income runs $2,731/mo, and a $1,630/mo payment keeps the spread at $294/mo. Purchase price stands at $333,000, and rental yield measures 9.84% with $2,731/mo rent. Return on cash invested shows 23.11% in year one, and 5% annual appreciation builds toward $92,002 over five years. Five-year ROI reaches 121.52% and total cumulative return in cash records $134,141. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,731/mo property income covering a $1,630/mo payment rather than investor’s personal income.
Single Family
Built in 2022
5,732 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: Hayley Smith-Young • SRA Strategic Realty Advisors
Mls Name: BCSMLS
Mls Provider:
Mls ID: #25002342
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.