Zip Code 77865 — College Station, TX
🔴POOR— negative cash flow likelyCap Rate
1.9%
Monthly Cash Flow
-$1,426
Median Home Price
$378,353
DSCR
0.29
🏠 Fair Market Rents
- Studio
- $820/mo
- 1 Bedroom
- $860/mo
- 2 Bedroom
- $970/mo
- 3 Bedroom
- $1,370/mo
- 4 Bedroom
- $1,460/mo
📊 Investment Metrics
- Cap Rate
- 1.9%
- Cash-on-Cash Return
- -19.7%
- Price-to-Rent Ratio
- 23.0
- 1% Rule
- 0.36%
- Gross Rent Multiplier
- 23.0
- Vacancy Rate
- 8.0%
📋 Assumptions Used
20% down payment, 7.000000000000001% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →