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 2100 Cavitt Ave, Bryan, TX, 77801 generates $1,448/mo in rent and, after a $563/mo payment, leaves $630/mo in cash flow. Total monthly income is $1,448/mo, and annual cash flow is $7,561/yr on $38,123 invested. Return on cash invested sits at 39.74% in year one, and rental yield is 15.11% on a $115,000 entry. Equity gained on principal adds $742/yr, while 5% annual appreciation builds toward $31,772 over five years. Five-year ROI reaches 210.55% and total cumulative return in cash sums $80,265. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,448/mo property income rather than buyer’s personal income.
Single Family
Built in 1943
7,000 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77801, Bryan, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,202 (100%) |
| Owner Occupied HU | 1,138 (13.9%) |
| Renter Occupied HU | 5,689 (69.4%) |
| Vacant Housing Units | 1,375 (16.8%) |
| Median Home Value | $186,990 |
| Average Home Value | $328,864 |
Residential
6,166
Single Family
4,308
Multi-Family
1,858
Businesses
330
Date | Event | Price |
|---|---|---|
| 2024-05-03 | Listed for sale | $115,000 |
| 2024-05-01 | Listing removed | N/A |
| 2023-12-11 | Listed for sale | $135,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Saralynn Bailey • Affinity Real Estate
Mls Name: BCSMLS
Mls Provider:
Mls ID: #24009187
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.
