1314 Brook Hollow DrBryanTX77802
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider 1314 Brook Hollow Dr, Bryan, TX, 77802 in Bryan. Rental yield 5.09%. At $579,900 with 5.09% gross yield, current distributions are modest, but the 5% appreciation rate projects $160,216 in new equity by year five, complemented by $5,341/yr in principal paydown. Ziffy Mortgage's DSCR loan (0.94) allows non-U.S. residents to acquire without W-2s or domestic credit. Total projected five-year cumulative return: $109,616.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 5.1% | 6.2% |
| Monthly Cash Flow | $(1,756) | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,458 |
| Total Monthly Debt Service | $3,983 |
| DSCR Ratio | 0.62x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Townhouse
Built in 1992
4,199 sqft lot
$N/A/sqft
$90 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77802, Bryan, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,627 (100%) |
| Owner Occupied HU | 6,256 (45.9%) |
| Renter Occupied HU | 6,078 (44.6%) |
| Vacant Housing Units | 1,293 ( 9.5%) |
| Median Home Value | $276,906 |
| Average Home Value | $343,455 |
Housing Distribution
Address Breakdown
Residential
12,585
Single Family
8,403
Multi-Family
4,182
Businesses
1,137
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Townhouse
Built in 1992
4,199 sqft lot
$N/A/sqft
$90 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77802, Bryan, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,627 (100%) |
| Owner Occupied HU | 6,256 (45.9%) |
| Renter Occupied HU | 6,078 (44.6%) |
| Vacant Housing Units | 1,293 ( 9.5%) |
| Median Home Value | $276,906 |
| Average Home Value | $343,455 |
Housing Distribution
Address Breakdown
Residential
12,585
Single Family
8,403
Multi-Family
4,182
Businesses
1,137
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tiffany Bullard • Walsh &Mangan Premier RE Group
Mls Name: BCSMLS
Mls Provider:
Mls ID: #25001122
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.