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 1305 W Villa Maria Rd APT A106, Bryan, TX, 77801 generates $769/mo in rent, after a $556/mo payment. Total monthly income is $769/mo. Return on cash invested sits at 18.48% in year one, and rental yield is 8.12% on a $113,600 entry. Equity gained on principal adds $733/yr, while 5% annual appreciation builds toward $31,386 over five years. Five-year ROI reaches 96.59% and total cumulative return in cash sums $36,374. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $769/mo property income rather than buyer’s personal income.
Single Family
Built in N/A
N/A 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 |
|---|---|---|
| 2025-03-14 | Listing removed | $100,000 |
| 2025-03-08 | Listing removed | $880 |
| 2024-10-25 | Listed for rent | $880 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-25 | $1956.44 | 10.34% | $98,284 | 9.91% |
| 2023-06-25 | $1773.11 | 0.22% | $89,420 | 10.84% |
| 2022-06-25 | $1769.17 | -22.68% | $80,673 | -17.17% |
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A
