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% |
Investment property for sale in Bryan at 1305 W Villa Maria Rd APT A105, Bryan, TX, 77801 uses $39,614 cash to close to unlock $985/yr annual cash flow and $82/mo monthly cash flow. Total monthly income runs $932/mo, and a $585/mo payment keeps the spread at $82/mo. Purchase price stands at $119,500, and rental yield measures 9.36% with $932/mo rent. Return on cash invested shows 22.4% in year one, and 5% annual appreciation builds toward $33,016 over five years. Five-year ROI reaches 117.49% and total cumulative return in cash records $46,542. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $932/mo property income covering a $585/mo payment rather than investor’s personal income.
Condo
Built in 2000
2,387 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Keith Clements • Equity Real Estate
Mls Name: BCSMLS
Mls ID: #24000866
