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 E201, Bryan, TX, 77801 earns $107/mo cash flow from $1,432/mo rent with a $729/mo payment. Total monthly income totals $1,432/mo, and annual cash flow totals $1,281/yr on $49,394 capital. ROI tracks 22.5% on current figures, and rental yield reads 11.53% at a $149,000 purchase. Equity gained on principal adds $961/yr, and 5% annual appreciation supports $41,166 over five years. Five-year ROI reaches 120.32% and total cumulative return in cash sums $59,428. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,432/mo property income instead of your personal income.
Condo
Built in 1983
N/A lot
$N/A/sqft
$266 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 |
|---|---|---|
| 2024-09-27 | Listed for sale | $149,000 |
| 2024-04-17 | Listing removed | N/A |
| 2024-03-22 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $104,705 | 10.44% |
| 2023-12-27 | $1879.96 | 0.18% | $94,809 | 10.80% |
| 2022-12-27 | $1876.49 | -24.81% | $85,567 | -19.45% |
Listed by: Myrna Lopez • Beyond Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #80390253
Disclaimer: Copyright 2024, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.
