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 1309 Suncrest St, Bryan, TX, 77803 earns from $1,175/mo rent with a $1,199/mo payment. Total monthly income totals $1,175/mo. ROI tracks 11.53% on current figures, and rental yield reads 5.76% at a $244,900 purchase. Equity gained on principal adds $1,580/yr, and 5% annual appreciation supports $67,661 over five years. Five-year ROI reaches 59.17% and total cumulative return in cash sums $48,041. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,175/mo property income instead of your personal income.
Single Family
Built in 2025
5,000 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77803, Bryan, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,858 (100%) |
| Owner Occupied HU | 6,011 (55.4%) |
| Renter Occupied HU | 3,881 (35.7%) |
| Vacant Housing Units | 966 ( 8.9%) |
| Median Home Value | $137,321 |
| Average Home Value | $206,951 |
Residential
10,703
Single Family
9,656
Multi-Family
1,047
Businesses
861
Date | Event | Price |
|---|---|---|
| 2025-03-13 | Listed for sale | $244,900 |
| 2024-10-30 | Listing removed | $100,000 |
| 2024-10-28 | Listed for sale | $100,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-13 | $627.04 | 13.34% | $31,500 | 12.90% |
| 2023-03-13 | $553.24 | -1.65% | $27,900 | 8.77% |
| 2022-03-13 | $562.50 | -6.65% | $25,650 | N/A |
Listed by: Jill Jones • RE/MAX 2020
Mls Name: BCSMLS
Mls Provider:
Mls ID: #25003174
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.
