Wilson Plan, Brewster 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 Wilson Plan, Brewster Pointe, College Station, TX, 77845 priced at $458,990 pairs $3,580/mo rent with $204/mo cash flow after a $2,247/mo payment. Total monthly income equals $3,580/mo, and annual cash flow comes to $2,443/yr on $152,155 invested. Return on cash invested is 21.51% in year one, and rental yield stands at 9.36% on a $458,990 basis. Equity gained on principal adds $2,962/yr, and 5% annual appreciation accumulates to $126,810 by year five. Five-year ROI measures 112.98% and total cumulative return in cash reaches $171,908. For financing, Ziffy Mortgage’s DSCR program evaluates $3,580/mo property income against a $2,247/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
$112 monthly 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 • Blackstone Homes
Mls Name: Blackstone Homes
Mls ID: #N/A