904 University Oaks Blvd APT 92College 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
Rental property for sale in College Station at 904 University Oaks Blvd APT 92, College Station, TX, 77840 generates $1,420/mo in rent and, after a $797/mo payment, leaves $61/mo in cash flow. Total monthly income is $1,420/mo, and annual cash flow is $726/yr on $54,001 invested. Return on cash invested sits at 21.25% in year one, and rental yield is 10.46% on a $162,900 entry. Equity gained on principal adds $1,051/yr, while 5% annual appreciation builds toward $45,006 over five years. Five-year ROI reaches 112.91% and total cumulative return in cash sums $60,972. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,420/mo property income rather than buyer’s personal income.
Condo
Built in 1979
2,261 sqft lot
$N/A/sqft
$179 monthly 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: Virginia Kettler • Sherlock-REALTORS
Mls Name: HAR
Mls Provider:
Mls ID: #58198057
Disclaimer: Copyright 2025, 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.