1411 E William J Bryan PkwyBryanTX77803
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
Rental property for sale in Bryan at 1411 E William J Bryan Pkwy, Bryan, TX, 77803 priced at $261,900 pairs $3,377/mo rent with $1,215/mo cash flow after a $1,282/mo payment. Total monthly income equals $3,377/mo, and annual cash flow comes to $14,583/yr on $86,820 invested. Return on cash invested is 36.71% in year one, and rental yield stands at 15.47% on a $261,900 basis. Equity gained on principal adds $1,690/yr, and 5% annual appreciation accumulates to $72,358 by year five. Five-year ROI measures 195.66% and total cumulative return in cash reaches $169,874. For financing, Ziffy Mortgage’s DSCR program evaluates $3,377/mo property income against a $1,282/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2022
5,227 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
Listed by: Hector Aguilar • Trademark Properties
Mls Name: BCSMLS
Mls Provider:
Mls ID: #25005153
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.