1305 W Villa Maria Rd APT D102BryanTX77801
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 1305 W Villa Maria Rd APT D102, Bryan, TX, 77801 uses $40,775 cash to close to unlock $616/yr annual cash flow and $51/mo monthly cash flow. Total monthly income runs $926/mo, and a $602/mo payment keeps the spread at $51/mo. Purchase price stands at $123,000, and rental yield measures 9.03% with $926/mo rent. Return on cash invested shows 21.42% in year one, and 5% annual appreciation builds toward $33,983 over five years. Five-year ROI reaches 112.25% and total cumulative return in cash records $45,769. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $926/mo property income covering a $602/mo payment rather than investor’s personal income.
Condo
Built in 2020
2,295 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77801, Bryan, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
6,166
Single Family
4,308
Multi-Family
1,858
Businesses
330
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices