The Taylor Plan, Mission Ranch, College Station, TX, 77845 | 7.55% Rental Yield

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

- Bed
- Bath
- sft

3708 Archer Falls Ct #BXZM19, College Station, TX, 77845

4 Bed
5 Bath
3047 sft

The Ariel Plan, Mission Ranch, College Station, TX, 77845

4 Bed
4 Bath
3096 sft

The Andrea Plan, Mission Ranch, College Station, TX, 77845

4 Bed
2 Bath
2031 sft

The Sophia Plan, Mission Ranch, College Station, TX, 77845

Nearby investment properties with comparable prices

3 Bed
3 Bath
4461 sft

306 Tanglewood Ln, Somerville, TX, 77879

3 Bed
3 Bath
2800 sft

103 Whispering Dr, Somerville, TX, 77879

3 Bed
2 Bath
2100 sft

10482 County Road 276, Somerville, TX, 77879

- Bed
- Bath
- sft

2300 Fm 976, Caldwell, TX, 77836

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

Explore more listings using simple english

Investment Highlights

Total monthly income runs $3,600/mo, and a $2,799/mo payment. Purchase price stands at $571,900, and rental yield measures 7.55% with $3,600/mo rent. Return on cash invested shows 16.21% in year one, and 5% annual appreciation builds toward $158,005 over five years. Five-year ROI reaches 84.52% and total cumulative return in cash records $159,021. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,600/mo property income covering a $2,799/mo payment rather than investor’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

$137 monthly HOA

More details about the property

The heart of the home is in the Taylor floor plan's family room, where family fun seamlessly transitions to the expansive covered patio, nestled between the master suite and breakfast area. Retreat to the spacious master suite featuring a luxurious spa-like bath. Three generously-sized first-floor bedrooms ensure comfort for everyone.

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