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 F106, Bryan, TX, 77801 uses $34,808 cash to close to unlock $4,707/yr annual cash flow and $392/mo monthly cash flow. Total monthly income runs $1,345/mo, and a $514/mo payment keeps the spread at $392/mo. Purchase price stands at $105,000, and rental yield measures 15.37% with $1,345/mo rent. Return on cash invested shows 33.43% in year one, and 5% annual appreciation builds toward $29,010 over five years. Five-year ROI reaches 179.24% and total cumulative return in cash records $62,390. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,345/mo property income covering a $514/mo payment rather than investor’s personal income.
Condo
Built in 1983
2,387 sqft lot
$N/A/sqft
$206 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 |
|---|---|---|
| 2024-06-19 | Price change | $105,000 |
| 2024-02-02 | Listed for sale | $116,500 |
| 2023-07-12 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $1350.50 | -0.18% | $68,107 | 10.39% |
| 2022-08-13 | $1352.98 | -25.02% | $61,695 | -19.68% |
| 2021-08-13 | $1804.55 | N/A | $76,812 | N/A |
Listed by: Keith Clements • Equity Real Estate
Mls Name: BCSMLS
Mls Provider:
Mls ID: #24002437
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.
