Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in College Station at Norah Plan, Mission Ranch, College Station, TX, 77845 priced at $618,990 converts $4,314/mo rent into after a $3,030/mo obligation. Total monthly income equals $4,314/mo. Return on cash invested prints 19.54% in year one, and rental yield reads 8.36% against a $618,990 entry. Equity gained on principal adds $3,994/yr, while 5% annual appreciation compiles into $171,016 by year five. Five-year ROI reaches 102.05% and total cumulative return in cash sums $207,814. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,314/mo property income covering a $3,030/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77845, College Station, TX area.
| 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 |
Residential
30,727
Single Family
26,627
Multi-Family
4,100
Businesses
1,596
Date | Event | Price |
|---|---|---|
| 2025-05-16 | Listed for sale | $618,990 |
| 2023-12-07 | Listing removed | N/A |
| 2023-05-21 | Price change | $618,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Blackstone Homes
Mls Name: Blackstone Homes
Mls ID: #N/A
