Chestnut Plan, Midtown Reserve, College Station, TX, 77845 | $2,035/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2691 sft

2472 Stone Castle Cir, College Station, TX, 77845

4 Bed
6 Bath
4398 sft

4801 Sunburst Ct, College Station, TX, 77845

4 Bed
4 Bath
3050 sft

4820 Foxglove Ct, College Station, TX, 77845

4 Bed
3 Bath
2889 sft

14555 Newman League Rd, Washington, TX, 77880

Nearby investment properties with comparable prices

3 Bed
2 Bath
1728 sft

2140 Chief St, Bryan, TX, 77807

3 Bed
2 Bath
1519 sft

10631 Burgundy Berry Way, College Station, TX, 77845

4 Bed
2 Bath
1662 sft

1922 Taggart Trl, Bryan, TX, 77807

3 Bed
2 Bath
1508 sft

1068 Verona Dr, College Station, TX, 77845

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in College Station at Chestnut Plan, Midtown Reserve, College Station, TX, 77845 with 5% annual appreciation on a $359,990 basis while $4,595/mo rent supports operations. Total monthly income totals $4,595/mo and a $1,762/mo payment preserves $2,035/mo for cash returns. Annual cash flow comes to $24,420/yr on $119,337 deployed, and return on cash invested reaches 40.37% in year one. Equity gained on principal adds $2,323/yr, and five-year appreciation sums $99,459 alongside rental yield of 15.32%. Five-year ROI measures 213.83% and total cumulative return in cash totals $255,174.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,595/mo property income versus a $1,762/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No 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