1233 Storm RowBryanTX77808
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 Bryan at 1233 Storm Row, Bryan, TX, 77808 priced at $255,100 converts $2,167/mo rent into $353/mo cash flow after a $1,249/mo obligation. Total monthly income equals $2,167/mo, and annual cash flow totals $4,230/yr on $84,566 invested. Return on cash invested prints 24.91% in year one, and rental yield reads 10.19% against a $255,100 entry. Equity gained on principal adds $1,646/yr, while 5% annual appreciation compiles into $70,479 by year five. Five-year ROI reaches 130.91% and total cumulative return in cash sums $110,703. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,167/mo property income covering a $1,249/mo payment, not borrower’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77808, Bryan, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,716 (100%) |
| Owner Occupied HU | 5,335 (79.4%) |
| Renter Occupied HU | 925 (13.8%) |
| Vacant Housing Units | 456 ( 6.8%) |
| Median Home Value | $406,616 |
| Average Home Value | $473,060 |
Housing Distribution
Address Breakdown
Residential
6,566
Single Family
6,566
Multi-Family
0
Businesses
382
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices