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% |
Investment property for sale in Bryan at 2108 Mossy Creek Ct, Bryan, TX, 77803 offers a 10.79% rental yield on a $249,900 purchase with $2,246/mo rent. Total monthly income registers $2,246/mo, and a $1,223/mo payment leaves $442/mo available for distribution. Annual cash flow reaches $5,301/yr on $82,842 to close, and return on cash invested stands at 26.31% in year one. Equity gained on principal adds $1,613/yr while 5% annual appreciation supports $69,043 over five years. Portfolio math shows five-year ROI at 138.51% and total cumulative return in cash at $114,746. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,246/mo property income against a $1,223/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2018
4,800 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77803, Bryan, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,858 (100%) |
| Owner Occupied HU | 6,011 (55.4%) |
| Renter Occupied HU | 3,881 (35.7%) |
| Vacant Housing Units | 966 ( 8.9%) |
| Median Home Value | $137,321 |
| Average Home Value | $206,951 |
Residential
10,703
Single Family
9,656
Multi-Family
1,047
Businesses
861
Date | Event | Price |
|---|---|---|
| 2024-10-09 | Listed for sale | $240,000 |
| 2024-09-11 | Listing removed | $249,900 |
| 2024-03-06 | Price change | $249,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-14 | N/A | N/A | $225,892 | 0.10% |
| 2023-10-14 | $4474.79 | 13.09% | $225,669 | 25.07% |
| 2022-10-14 | $3956.91 | 8.62% | $180,433 | 16.36% |
Listed by: Regina Budzisz • Century 21 Integra
Mls Name: HAR
Mls Provider:
Mls ID: #62419660
Disclaimer: Copyright 2024, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.
