1924 Cartwright StBryanTX77807
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 1924 Cartwright St, Bryan, TX, 77807 earns $472/mo cash flow from $2,567/mo rent with a $1,366/mo payment. Total monthly income totals $2,567/mo, and annual cash flow totals $5,664/yr on $92,489 capital. ROI tracks 26.03% on current figures, and rental yield reads 11.04% at a $279,000 purchase. Equity gained on principal adds $1,800/yr, and 5% annual appreciation supports $77,083 over five years. Five-year ROI reaches 137.47% and total cumulative return in cash sums $127,147. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,567/mo property income instead of your personal income.
Single Family
Built in 2020
6,098 sqft lot
$N/A/sqft
$400 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77807, Bryan, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,253 (100%) |
| Owner Occupied HU | 4,189 (57.8%) |
| Renter Occupied HU | 2,111 (29.1%) |
| Vacant Housing Units | 953 (13.1%) |
| Median Home Value | $296,975 |
| Average Home Value | $351,530 |
Housing Distribution
Address Breakdown
Residential
6,837
Single Family
5,603
Multi-Family
1,234
Businesses
216
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kathy Scott • TX Prime RE/Blue Ribbon PM
Mls Name: BCSMLS
Mls Provider:
Mls ID: #25006324
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.