2302 Jeter Dr, Bryan, TX, 77807 | $385/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

2302 Jeter Dr, Bryan, TX, 77807 | $385/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1796 sft

2312 Jeter Dr, Bryan, TX, 77807

3 Bed
2 Bath
2264 sft

969 County Road 265, Somerville, TX, 77879

4 Bed
3 Bath
1950 sft

1813 Rubicon Ct, Caldwell, TX, 77836

3 Bed
- Bath
6570 sft

3739 County Road 328, Caldwell, TX, 77836

Nearby investment properties with comparable prices

3 Bed
2 Bath
1841 sft

The 1818 Plan, Arrowhead Farms, Caldwell, TX, 77836

4 Bed
2 Bath
1796 sft

2312 Jeter Dr, Bryan, TX, 77807

4 Bed
3 Bath
2041 sft

212 Whaley St, Caldwell, TX, 77836

3 Bed
2 Bath
1841 sft

The 1818 Plan, Arrowhead Farms, Caldwell, TX, 77836

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Bryan at 2302 Jeter Dr, Bryan, TX, 77807 offers a 10.08% rental yield on a $298,215 purchase with $2,506/mo rent. Total monthly income registers $2,506/mo, and a $1,460/mo payment leaves $385/mo available for distribution. Annual cash flow reaches $4,620/yr on $98,858 to close, and return on cash invested stands at 24.58% in year one. Equity gained on principal adds $1,924/yr while 5% annual appreciation supports $82,391 over five years. Portfolio math shows five-year ROI at 129.1% and total cumulative return in cash at $127,623. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,506/mo property income against a $1,460/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Texas Cali is a single-story, 4-bedroom, 2-bathroom home that features approximately 1,796 square feet of living space. The long foyer with an entry coat closet leads to the open concept kitchen, living room and breakfast area. The kitchen includes a breakfast bar and perfect sized corner pantry. The main bedroom, bedroom 1, features a sloped ceiling and attractive bathroom with dual vanities and spacious walk-in closet. The standard covered patio is located off the breakfast area. Additional finishes include granite countertops and stainless-steel appliances. Youll enjoy added security in your new D.R. Horton home with our Home is Connected features. Using one central hub that talks to all the devices in your home, you can control the lights, thermostat and locks, all from your cellular device. With D.R. Horton's simple buying process and ten-year limited warranty, there's no reason to wait!

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