The 1497 Plan, Heartland at Creek MeadowsCollege 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 The 1497 Plan, Heartland at Creek Meadows, College Station, TX, 77845 priced at $310,900 pairs $2,520/mo rent with $309/mo cash flow after a $1,522/mo payment. Total monthly income equals $2,520/mo, and annual cash flow comes to $3,706/yr on $103,063 invested. Return on cash invested is 23.5% in year one, and rental yield stands at 9.73% on a $310,900 basis. Equity gained on principal adds $2,006/yr, and 5% annual appreciation accumulates to $85,896 by year five. Five-year ROI measures 123.33% and total cumulative return in cash reaches $127,106. For financing, Ziffy Mortgage’s DSCR program evaluates $2,520/mo property income against a $1,522/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
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 • Stylecraft
Mls Name: Stylecraft Homes
Mls Provider:
Mls ID: #N/A