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 2212 Young Pl #A, Bryan, TX, 77807 offers $1,151/mo rent that, after a $881/mo payment. Total monthly income is $1,151/mo. Return on cash invested measures 17.31% in year one, and rental yield stands at 7.67% at a $180,000 entry. Equity gained on principal adds $1,162/yr while 5% annual appreciation compounds into $49,731 by year five. Five-year ROI records 90.12% and total cumulative return in cash reaches $53,777. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,151/mo property income versus a $881/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 1981
4,356 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 |
|---|---|---|
| 2025-04-14 | Listed for sale | $180,000 |
| 2018-10-23 | Listing removed | $850 |
| 2018-10-17 | Listed for rent | $850 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-14 | $2170.07 | -11.08% | $109,016 | -11.54% |
| 2023-04-14 | $2440.48 | -3.92% | $123,233 | 6.40% |
| 2022-04-14 | $2540.01 | 8.85% | $115,823 | 16.60% |
Listed by: Jody Luckie • Treehouse Real Estate
Mls Name: BCSMLS
Mls Provider:
Mls ID: #25004501
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.
