Kiawa Plan, Southern PointeCollege StationTX77845
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 Kiawa Plan, Southern Pointe, College Station, TX, 77845 listed at $411,990 pairs $3,533/mo rent with a $2,016/mo payment to leave $604/mo cash flow. Total monthly income runs $3,533/mo, and annual cash flow reaches $7,245/yr on $136,575 cash to close. Return on cash invested measures 25.21% in year one, and rental yield registers 10.29% at a $411,990 basis. Equity gained on principal adds $2,659/yr, and annual property appreciation at 5% supports $113,825 by year five. Five-year ROI tracks 132.5% and total cumulative return in cash totals $180,960. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,533/mo property income relative to a $2,016/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2026
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 |
Housing Distribution
Address Breakdown
Residential
30,727
Single Family
26,627
Multi-Family
4,100
Businesses
1,596
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A