904 University Dr #153College StationTX77840
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 904 University Dr #153, College Station, TX, 77840 listed at $156,000 pairs $1,235/mo rent with a $764/mo payment to leave $125/mo cash flow. Total monthly income runs $1,235/mo, and annual cash flow reaches $1,502/yr on $51,714 cash to close. Return on cash invested measures 22.81% in year one, and rental yield registers 9.5% at a $156,000 basis. Equity gained on principal adds $1,007/yr, and annual property appreciation at 5% supports $43,100 by year five. Five-year ROI tracks 119.7% and total cumulative return in cash totals $61,902. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,235/mo property income relative to a $764/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1979
2,260 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77840, College Station, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 27,002 (100%) |
| Owner Occupied HU | 2,203 ( 8.2%) |
| Renter Occupied HU | 20,140 (74.6%) |
| Vacant Housing Units | 4,659 (17.3%) |
| Median Home Value | $310,088 |
| Average Home Value | $383,790 |
Housing Distribution
Address Breakdown
Residential
16,688
Single Family
8,386
Multi-Family
8,302
Businesses
1,194
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mary Whitworth • Keller Williams Realty Brazos Valley office
Mls Name: BCSMLS
Mls ID: #25010110