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 1610 Una Ave, Bryan, TX, 77803 listed at $160,000 pairs $1,404/mo rent with a $783/mo payment to leave $266/mo cash flow. Total monthly income runs $1,404/mo, and annual cash flow reaches $3,196/yr on $53,040 cash to close. Return on cash invested measures 25.93% in year one, and rental yield registers 10.53% at a $160,000 basis. Equity gained on principal adds $1,032/yr, and annual property appreciation at 5% supports $44,205 by year five. Five-year ROI tracks 136.43% and total cumulative return in cash totals $72,362. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,404/mo property income relative to a $783/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1960
0.37 Acres 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Yaniss Longoria-Saldivar • Coldwell Banker Apex, REALTORS
Mls Name: BCSMLS
Mls ID: #25012679
