2117 Dumfries DrBryanTX77807
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
Rental property for sale in Bryan at 2117 Dumfries Dr, Bryan, TX, 77807 generates $3,053/mo in rent and, after a $1,821/mo payment, leaves $319/mo in cash flow. Total monthly income is $3,053/mo, and annual cash flow is $3,826/yr on $123,318 invested. Return on cash invested sits at 23.01% in year one, and rental yield is 9.85% on a $372,000 entry. Equity gained on principal adds $2,400/yr, while 5% annual appreciation builds toward $102,777 over five years. Five-year ROI reaches 120.99% and total cumulative return in cash sums $149,205. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,053/mo property income rather than buyer’s personal income.
Single Family
Built in 2017
6,364 sqft lot
$N/A/sqft
$200 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: Cherry Ruffino • Coldwell Banker Apex, REALTORS LLC
Mls Name: HAR
Mls Provider:
Mls ID: #78075974
Disclaimer: Copyright 2025, 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.