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 $896/mo, and a $570/mo payment. Purchase price stands at $116,500, and rental yield measures 9.23% with $896/mo rent. Return on cash invested shows 15.71% in year one, and 5% annual appreciation builds toward $32,187 over five years. Five-year ROI reaches 83.8% and total cumulative return in cash records $32,364. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $896/mo property income covering a $570/mo payment rather than investor’s personal income.
Condo
Built in 1983
2,295 sqft lot
$N/A/sqft
$203 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 |
|---|---|---|
| 2024-03-11 | Listed for sale | $116,500 |
| 2023-10-16 | Listing removed | N/A |
| 2023-03-03 | Pending sale | $75,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-14 | $1483.44 | 11.09% | $74,522 | 10.67% |
| 2023-02-14 | $1335.30 | -0.14% | $67,340 | 10.44% |
| 2022-02-14 | $1337.16 | -25.05% | $60,973 | -19.71% |
Listed by: Keith Clements • Equity Real Estate
Mls Name: BCSMLS
Mls Provider:
Mls ID: #24004979
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.
