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% |
Rental property for sale in Bryan at 1614 Robeson St, Bryan, TX, 77803 generates $1,271/mo in rent and, after a $788/mo payment, leaves $44/mo in cash flow. Total monthly income is $1,271/mo, and annual cash flow is $525/yr on $53,372 invested. Return on cash invested sits at 20.89% in year one, and rental yield is 9.47% on a $161,000 entry. Equity gained on principal adds $1,039/yr, while 5% annual appreciation builds toward $44,481 over five years. Five-year ROI reaches 110.02% and total cumulative return in cash sums $58,719. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,271/mo property income rather than buyer’s personal income.
Single Family
Built in 1940
1.40 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 |
|---|---|---|
| 2025-03-18 | Listed for sale | $161,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-18 | $3661.05 | 20.47% | $183,917 | 20.00% |
| 2023-03-18 | $3039.07 | -21.75% | $153,264 | -13.46% |
| 2022-03-18 | $3883.91 | 4.17% | $177,104 | 11.59% |
Listed by: Steven Koleno • Beycome Brokerage Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #22024400
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.
