13002 Old Hearne RdBryanTX77807
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 13002 Old Hearne Rd, Bryan, TX, 77807 priced at $450,000 converts $2,749/mo rent into after a $2,203/mo obligation. Total monthly income equals $2,749/mo. Return on cash invested prints 16.28% in year one, and rental yield reads 7.33% against a $450,000 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation compiles into $124,327 by year five. Five-year ROI reaches 84.59% and total cumulative return in cash sums $126,186. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,749/mo property income covering a $2,203/mo payment, not borrower’s personal income.
Single Family
Built in 2006
14.40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77807, Bryan, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,253 (100%) |
| Owner Occupied HU | 4,189 (57.8%) |
| Renter Occupied HU | 2,111 (29.1%) |
| Vacant Housing Units | 953 (13.1%) |
| Median Home Value | $296,975 |
| Average Home Value | $351,530 |
Housing Distribution
Address Breakdown
Residential
6,837
Single Family
5,603
Multi-Family
1,234
Businesses
216
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: John Byers • TowerPoint Realty
Mls Name: BCSMLS
Mls Provider:
Mls ID: #23009998
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.