2013 Dumfries DrBryanTX77807
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 2013 Dumfries Dr, Bryan, TX, 77807 uses $99,417 cash to close to unlock $16,951/yr annual cash flow and $1,413/mo monthly cash flow. Total monthly income runs $3,562/mo, and a $1,468/mo payment keeps the spread at $1,413/mo. Purchase price stands at $299,900, and rental yield measures 14.25% with $3,562/mo rent. Return on cash invested shows 36.96% in year one, and 5% annual appreciation builds toward $82,857 over five years. Five-year ROI reaches 195.57% and total cumulative return in cash records $194,428. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,562/mo property income covering a $1,468/mo payment rather than investor’s personal income.
Single Family
Built in 2019
6,002 sqft lot
$N/A/sqft
$200 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: Jeremy Montoya • Keller Williams Realty B/V
Mls Name: BCSMLS
Mls Provider:
Mls ID: #24010240
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.