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 2500 Briarwood Cir, Bryan, TX, 77802 listed at $100,000 pairs $772/mo rent with a $489/mo payment to leave $61/mo cash flow. Total monthly income runs $772/mo, and annual cash flow reaches $736/yr on $33,150 cash to close. Return on cash invested measures 22.13% in year one, and rental yield registers 9.26% at a $100,000 basis. Equity gained on principal adds $645/yr, and annual property appreciation at 5% supports $27,628 by year five. Five-year ROI tracks 116.07% and total cumulative return in cash totals $38,476. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $772/mo property income relative to a $489/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1976
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77802, Bryan, TX area.
| 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 |
Residential
12,585
Single Family
8,403
Multi-Family
4,182
Businesses
1,137
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Bret Richards • Real Broker, LLC
Mls Name: BCSMLS
Mls ID: #25012763
