2104 Gateshead RdBryanTX77801
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 2104 Gateshead Rd, Bryan, TX, 77801 at $240,000 posts ROI 22.85% with $195/mo cash flow from $1,957/mo rent. Total monthly income equals $1,957/mo, and annual cash flow records $2,339/yr on $79,560 to close. Return on cash invested measures 22.85% and rental yield reads 9.79% at the current $240,000. Equity gained on principal adds $1,549/yr, and 5% annual appreciation supports $66,308 by year five. Five-year ROI prints 120.11% and total cumulative return in cash totals $95,558.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $1,957/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2011
5,401 sqft lot
$N/A/sqft
$275 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77801, Bryan, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
6,166
Single Family
4,308
Multi-Family
1,858
Businesses
330
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sheri Ginn • About Town Realty
Mls Name: BCSMLS
Mls Provider:
Mls ID: #25004855
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.