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 1915 Marshall Ave, Bryan, TX, 77803 listed at $249,999 pairs $1,429/mo rent with a $1,224/mo payment. Total monthly income runs $1,429/mo. Return on cash invested measures 14.85% in year one, and rental yield registers 6.86% at a $249,999 basis. Equity gained on principal adds $1,613/yr, and annual property appreciation at 5% supports $69,070 by year five. Five-year ROI tracks 76.94% and total cumulative return in cash totals $63,766. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,429/mo property income relative to a $1,224/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
7,971 sqft 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 |
|---|---|---|
| 2024-12-03 | Price change | $249,999 |
| 2023-10-14 | Pending sale | $40,000 |
| 2023-08-22 | Price change | $40,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2021-02-14 | $115.01 | N/A | $4,896 | N/A |
| 2020-02-14 | N/A | N/A | $4,896 | -0.08% |
| 2019-02-14 | N/A | N/A | $4,900 | N/A |
Listed by: Emily McKean • Coldwell Banker Apex, REALTORS
Mls Name: BCSMLS
Mls Provider:
Mls ID: #24017132
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.
