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 2312 Jeter Dr, Bryan, TX, 77807 earns $356/mo cash flow from $2,506/mo rent with a $1,457/mo payment. Total monthly income totals $2,506/mo, and annual cash flow totals $4,267/yr on $98,709 capital. ROI tracks 24.23% on current figures, and rental yield reads 10.1% at a $297,765 purchase. Equity gained on principal adds $1,921/yr, and 5% annual appreciation supports $82,267 over five years. Five-year ROI reaches 127.39% and total cumulative return in cash sums $125,742. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,506/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$400 annually 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 |
|---|---|---|
| 2025-07-04 | Listed for sale | $297,765 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: David Clinton • DR Horton, America's Builder
Mls Name: HAR
Mls Provider:
Mls ID: #71304864
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.
