2041 Rock Ridge AveBryanTX77807
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 2041 Rock Ridge Ave, Bryan, TX, 77807 with 5% annual appreciation on a $307,500 basis while $2,602/mo rent supports operations. Total monthly income totals $2,602/mo and a $1,505/mo payment preserves $382/mo for cash returns. Annual cash flow comes to $4,584/yr on $101,936 deployed, and return on cash invested reaches 24.41% in year one. Equity gained on principal adds $1,984/yr, and five-year appreciation sums $84,957 alongside rental yield of 10.15%. Five-year ROI measures 128.35% and total cumulative return in cash totals $130,839.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,602/mo property income versus a $1,505/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2023
8,838 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: Caitlin Wheat • Miles of Grace Realty LLC
Mls Name: BCSMLS
Mls Provider:
Mls ID: #25005751
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.