2323 De Lee St APT 32BryanTX77802
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
Investment property for sale in Bryan at 2323 De Lee St APT 32, Bryan, TX, 77802 offers a 11.37% rental yield on a $115,400 purchase with $1,093/mo rent. Total monthly income registers $1,093/mo, and a $565/mo payment leaves $95/mo available for distribution. Annual cash flow reaches $1,135/yr on $38,255 to close, and return on cash invested stands at 22.88% in year one. Equity gained on principal adds $745/yr while 5% annual appreciation supports $31,883 over five years. Portfolio math shows five-year ROI at 122.03% and total cumulative return in cash at $46,683. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,093/mo property income against a $565/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1980
2,195 sqft lot
$N/A/sqft
$173 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77802, Bryan, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,627 (100%) |
| Owner Occupied HU | 6,256 (45.9%) |
| Renter Occupied HU | 6,078 (44.6%) |
| Vacant Housing Units | 1,293 ( 9.5%) |
| Median Home Value | $276,906 |
| Average Home Value | $343,455 |
Housing Distribution
Address Breakdown
Residential
12,585
Single Family
8,403
Multi-Family
4,182
Businesses
1,137
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tim Ware • Bryan-College Station Realty
Mls Name: BCSMLS
Mls Provider:
Mls ID: #24012181
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.