The 1818 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
Rental property for sale in College Station at The 1818 Plan, Southern Pointe, College Station, TX, 77845 offers $3,119/mo rent that, after a $1,715/mo payment, leaves $627/mo cash flow. Total monthly income is $3,119/mo, and annual cash flow is $7,527/yr on $116,158 cash. Return on cash invested measures 26.39% in year one, and rental yield stands at 10.68% at a $350,400 entry. Equity gained on principal adds $2,261/yr while 5% annual appreciation compounds into $96,809 by year five. Five-year ROI records 138.82% and total cumulative return in cash reaches $161,251. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,119/mo property income versus a $1,715/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
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: Tanner • Stylecraft Builders
Mls Name: Stylecraft Homes
Mls Provider:
Mls ID: #N/A