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 2425 Rooke Rd, Bryan, TX, 77807 priced at $285,800 converts $2,280/mo rent into $214/mo cash flow after a $1,399/mo obligation. Total monthly income equals $2,280/mo, and annual cash flow totals $2,570/yr on $94,743 invested. Return on cash invested prints 22.62% in year one, and rental yield reads 9.57% against a $285,800 entry. Equity gained on principal adds $1,844/yr, while 5% annual appreciation compiles into $78,961 by year five. Five-year ROI reaches 118.79% and total cumulative return in cash sums $112,542. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,280/mo property income covering a $1,399/mo payment, not borrower’s personal income.
Single Family
Built in 2025
6,098 sqft 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 |
|---|---|---|
| 2025-11-22 | Price change | $285,800 |
| 2025-04-29 | Listed for sale | $284,800 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Douglas French • Stylecraft Brokerage, LLC
Mls Name: BCSMLS
Mls Provider:
Mls ID: #25011499
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.
