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% |
Total monthly income runs $878/mo, and a $570/mo payment. Purchase price stands at $116,500, and rental yield measures 9.04% with $878/mo rent. Return on cash invested shows 13.75% in year one, and 5% annual appreciation builds toward $32,187 over five years. Five-year ROI reaches 73.86% and total cumulative return in cash records $28,524. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $878/mo property income covering a $570/mo payment rather than investor’s personal income.
Condo
Built in 2024
2,178 sqft lot
$N/A/sqft
$248 monthly 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 |
|---|---|---|
| 2024-08-14 | Listed for sale | $116,500 |
| 2023-11-30 | Listing removed | N/A |
| 2023-11-22 | Price change | $925 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $75,624 | 11.39% |
| 2023-12-27 | $1346.27 | 18.66% | $67,894 | 31.23% |
| 2022-12-27 | $1134.54 | 200.06% | $51,735 | 221.46% |
Listed by: Keith Clements • Equity Real Estate
Mls Name: BCSMLS
Mls Provider:
Mls ID: #24012688
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.
