Laurel Plan, Midtown ReserveCollege 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
Rental property for sale in College Station at Laurel Plan, Midtown Reserve, College Station, TX, 77845 priced at $325,990 converts $2,626/mo rent into $307/mo cash flow after a $1,596/mo obligation. Total monthly income equals $2,626/mo, and annual cash flow totals $3,689/yr on $108,066 invested. Return on cash invested prints 23.32% in year one, and rental yield reads 9.67% against a $325,990 entry. Equity gained on principal adds $2,104/yr, while 5% annual appreciation compiles into $90,065 by year five. Five-year ROI reaches 122.37% and total cumulative return in cash sums $132,240. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,626/mo property income covering a $1,596/mo payment, not borrower’s personal income.
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 |
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: Steve Santos • D.R. Horton - Brazos Valley
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A