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 2109 Dumfries Dr, Bryan, TX, 77807 listed at $274,900 pairs $3,350/mo rent with a $1,346/mo payment to leave $1,396/mo cash flow. Total monthly income runs $3,350/mo, and annual cash flow reaches $16,748/yr on $91,129 cash to close. Return on cash invested measures 38.29% in year one, and rental yield registers 14.62% at a $274,900 basis. Equity gained on principal adds $1,774/yr, and annual property appreciation at 5% supports $75,950 by year five. Five-year ROI tracks 202.61% and total cumulative return in cash totals $184,635. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,350/mo property income relative to a $1,346/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2016
5,510 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77807, Bryan, TX area.
| 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 |
Residential
6,837
Single Family
5,603
Multi-Family
1,234
Businesses
216
Date | Event | Price |
|---|---|---|
| 2024-08-01 | Listed for rent | $2,000 |
| 2024-07-12 | Listed for sale | $274,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $3868.34 | -16.19% | $242,954 | 10.00% |
| 2022-08-13 | $4615.72 | 1.14% | $220,867 | 10.00% |
| 2021-08-13 | $4563.76 | N/A | $200,788 | 2.49% |
Listed by: Jordan Kleckley • Brick + Parcel Real Estate Group
Mls Name: BCSMLS
Mls Provider:
Mls ID: #24011590
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.
