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 The Ariel Plan, Mission Ranch, College Station, TX, 77845 priced at $706,900 pairs $3,600/mo rent with after a $3,460/mo payment. Total monthly income equals $3,600/mo. Return on cash invested is 11.99% in year one, and rental yield stands at 6.11% on a $706,900 basis. Equity gained on principal adds $4,562/yr, and 5% annual appreciation accumulates to $195,303 by year five. Five-year ROI measures 61.83% and total cumulative return in cash reaches $143,806. For financing, Ziffy Mortgage’s DSCR program evaluates $3,600/mo property income against a $3,460/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$137 monthly 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • RNL Homes
Mls Name: RNL Homes
Mls ID: #N/A
