Emerson Plan, Mission Ranch, College Station, TX, 77845 | 7.91% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2575 sft

9020 Iron Bridge Rd, Burton, TX, 77835

- Bed
- Bath
- sft

11380 Fm 50, Brenham, TX, 77833

4 Bed
4 Bath
10772 sft

1007 Fm 390 E, Brenham, TX, 77833

3 Bed
4 Bath
2366 sft

260 Lakewood Cir, Brenham, TX, 77833

Nearby investment properties with comparable prices

5 Bed
3 Bath
2744 sft

2755 Overlook Rd, Caldwell, TX, 77836

- Bed
- Bath
- sft

2300 Fm 976, Caldwell, TX, 77836

3 Bed
2 Bath
2100 sft

10482 County Road 276, Somerville, TX, 77879

4 Bed
4 Bath
2907 sft

Norah Plan, Mission Ranch, 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

Rental property for sale in College Station at Emerson Plan, Mission Ranch, College Station, TX, 77845 generates $3,949/mo in rent, after a $2,932/mo payment. Total monthly income is $3,949/mo. Return on cash invested sits at 18.17% in year one, and rental yield is 7.91% on a $598,990 entry. Equity gained on principal adds $3,865/yr, while 5% annual appreciation builds toward $165,490 over five years. Five-year ROI reaches 94.7% and total cumulative return in cash sums $186,631. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,949/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This 2759 square foot two-story home goes above and beyond with its oversized 3-car tandem garage, formal dining area, covered back patio, and enormous master suite. This 4 bedroom 3 bathroom home has one of everything and something for everyone. The upstairs game room has more than enough space to entertain, accommodate, and bring together family, friends, and kids. With the Emerson's open concept layout, chef's triangle, covered back patio and upstairs game room, this home is perfect for hosting friends and family or to just enjoy a quiet evening in with the ones you love most.

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