1003 South DrBryanTX77803
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
Investment property for sale in Bryan at 1003 South Dr, Bryan, TX, 77803 uses $79,063 cash to close to unlock $1,044/yr annual cash flow and $87/mo monthly cash flow. Total monthly income runs $1,820/mo, and a $1,167/mo payment keeps the spread at $87/mo. Purchase price stands at $238,500, and rental yield measures 9.16% with $1,820/mo rent. Return on cash invested shows 21.23% in year one, and 5% annual appreciation builds toward $65,893 over five years. Five-year ROI reaches 111.33% and total cumulative return in cash records $88,019. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,820/mo property income covering a $1,167/mo payment rather than investor’s personal income.
Single Family
Built in 2005
5,070 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77803, Bryan, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,858 (100%) |
| Owner Occupied HU | 6,011 (55.4%) |
| Renter Occupied HU | 3,881 (35.7%) |
| Vacant Housing Units | 966 ( 8.9%) |
| Median Home Value | $137,321 |
| Average Home Value | $206,951 |
Housing Distribution
Address Breakdown
Residential
10,703
Single Family
9,656
Multi-Family
1,047
Businesses
861
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Marilyn Moore • About Town Realty
Mls Name: HAR
Mls Provider:
Mls ID: #38761484
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.