The 2516 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 2516 Plan, Southern Pointe, College Station, TX, 77845 priced at $390,900 converts $3,600/mo rent into $821/mo cash flow after a $1,913/mo obligation. Total monthly income equals $3,600/mo, and annual cash flow totals $9,846/yr on $129,583 invested. Return on cash invested prints 27.51% in year one, and rental yield reads 11.05% against a $390,900 entry. Equity gained on principal adds $2,522/yr, while 5% annual appreciation compiles into $107,998 by year five. Five-year ROI reaches 144.8% and total cumulative return in cash sums $187,635. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,600/mo property income covering a $1,913/mo payment, not borrower’s personal income.
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