12877 E State Highway 21BryanTX77808
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 12877 E State Highway 21, Bryan, TX, 77808 earns $78/mo cash flow from $1,358/mo rent with a $881/mo payment. Total monthly income totals $1,358/mo, and annual cash flow totals $936/yr on $59,670 capital. ROI tracks 21.48% on current figures, and rental yield reads 9.05% at a $180,000 purchase. Equity gained on principal adds $1,162/yr, and 5% annual appreciation supports $49,731 over five years. Five-year ROI reaches 112.47% and total cumulative return in cash sums $67,109. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,358/mo property income instead of your personal income.
Single Family
Built in 1950
1.30 Acres 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
Listed by: Katheleen Duguay • BHHS Caliber Realty
Mls Name: BCSMLS
Mls Provider:
Mls ID: #25005521
Disclaimer: IDX information is provided exclusively for 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.