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 Bryan at 1136 Cottage Grove Cir, Bryan, TX, 77801 priced at $235,000 converts $3,334/mo rent into $1,632/mo cash flow after a $1,150/mo obligation. Total monthly income equals $3,334/mo, and annual cash flow totals $19,588/yr on $77,903 invested. Return on cash invested prints 45.05% in year one, and rental yield reads 17.02% against a $235,000 entry. Equity gained on principal adds $1,516/yr, while 5% annual appreciation compiles into $64,926 by year five. Five-year ROI reaches 239.09% and total cumulative return in cash sums $186,256. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,334/mo property income covering a $1,150/mo payment, not borrower’s personal income.
Single Family
Built in 2013
6,830 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77801, Bryan, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,202 (100%) |
| Owner Occupied HU | 1,138 (13.9%) |
| Renter Occupied HU | 5,689 (69.4%) |
| Vacant Housing Units | 1,375 (16.8%) |
| Median Home Value | $186,990 |
| Average Home Value | $328,864 |
Residential
6,166
Single Family
4,308
Multi-Family
1,858
Businesses
330
Date | Event | Price |
|---|---|---|
| 2024-05-23 | Listed for sale | $235,000 |
| 2024-02-05 | Listing removed | N/A |
| 2024-01-30 | Listed for rent | $1,625 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-26 | $4271.08 | -7.05% | $215,395 | 2.80% |
| 2022-08-26 | $4594.88 | 7.72% | $209,524 | 15.40% |
| 2021-08-26 | $4265.47 | N/A | $181,563 | 3.83% |
Listed by: Cherry Ruffino • Coldwell Banker Apex, REALTORS LLC
Mls Name: HAR
Mls Provider:
Mls ID: #98769220
Disclaimer: Copyright 2024, 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.
