2782 Messenger WayBryanTX77803
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 2782 Messenger Way, Bryan, TX, 77803 at $228,000 posts ROI 28.44% with $538/mo cash flow from $2,184/mo rent. Total monthly income equals $2,184/mo, and annual cash flow records $6,451/yr on $75,582 to close. Return on cash invested measures 28.44% and rental yield reads 11.49% at the current $228,000. Equity gained on principal adds $1,471/yr, and 5% annual appreciation supports $62,992 by year five. Five-year ROI prints 149.98% and total cumulative return in cash totals $113,355.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,184/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2025
7,997 sqft lot
$N/A/sqft
$300 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77803, Bryan, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,858 (100%) |
| Owner Occupied HU | 6,011 (55.4%) |
| Renter Occupied HU | 3,881 (35.7%) |
| Vacant Housing Units | 966 ( 8.9%) |
| Median Home Value | $137,321 |
| Average Home Value | $206,951 |
Housing Distribution
Address Breakdown
Residential
10,703
Single Family
9,656
Multi-Family
1,047
Businesses
861
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ryan Derkowski • BHHS Caliber Realty
Mls Name: BCSMLS
Mls Provider:
Mls ID: #25003876
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.