1326 Prairie Dr #612BryanTX77803
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
Investment Highlights
Investment property for sale in Bryan at 1326 Prairie Dr #612, Bryan, TX, 77803 uses $72,599 cash to close to unlock $5,695/yr annual cash flow and $475/mo monthly cash flow. Total monthly income runs $2,032/mo, and a $1,072/mo payment keeps the spread at $475/mo. Purchase price stands at $219,000, and rental yield measures 11.13% with $2,032/mo rent. Return on cash invested shows 27.75% in year one, and 5% annual appreciation builds toward $60,506 over five years. Five-year ROI reaches 146.15% and total cumulative return in cash records $106,101. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,032/mo property income covering a $1,072/mo payment rather than investor’s personal income.
Condo
Built in 2025
2,665 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77803, Bryan, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
10,703
Single Family
9,656
Multi-Family
1,047
Businesses
861
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices