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% |
Rental property for sale in College Station at 8801 Smith Ln, College Station, TX, 77845 priced at $110,400 pairs $1,936/mo rent with $1,151/mo cash flow after a $540/mo payment. Total monthly income equals $1,936/mo, and annual cash flow comes to $13,815/yr on $36,598 invested. Return on cash invested is 57.66% in year one, and rental yield stands at 21.04% on a $110,400 basis. Equity gained on principal adds $712/yr, and 5% annual appreciation accumulates to $30,501 by year five. Five-year ROI measures 306.59% and total cumulative return in cash reaches $112,205. For financing, Ziffy Mortgage’s DSCR program evaluates $1,936/mo property income against a $540/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1993
5,000 sqft 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 |
|---|---|---|
| 2025-05-20 | Pending sale | $110,000 |
| 2025-05-19 | Listed for sale | $110,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-11-01 | N/A | N/A | $121,711 | 10.00% |
| 2024-11-01 | $77.02 | 36.58% | $110,646 | 2.15% |
| 2023-11-01 | $56.39 | -18.38% | $108,318 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
