2800 Cavitt AveBryanTX77801
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 2800 Cavitt Ave, Bryan, TX, 77801 at $324,500 posts ROI 24.71% with $431/mo cash flow from $2,798/mo rent. Total monthly income equals $2,798/mo, and annual cash flow records $5,168/yr on $107,572 to close. Return on cash invested measures 24.71% and rental yield reads 10.35% at the current $324,500. Equity gained on principal adds $2,094/yr, and 5% annual appreciation supports $89,653 by year five. Five-year ROI prints 130.06% and total cumulative return in cash totals $139,908.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,798/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in N/A
5,248 sqft lot
$N/A/sqft
$60 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77801, Bryan, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,202 (100%) |
| Owner Occupied HU | 1,138 (13.9%) |
| Renter Occupied HU | 5,689 (69.4%) |
| Vacant Housing Units | 1,375 (16.8%) |
| Median Home Value | $186,990 |
| Average Home Value | $328,864 |
Housing Distribution
Address Breakdown
Residential
6,166
Single Family
4,308
Multi-Family
1,858
Businesses
330
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jonathan Poe • Sherlock-REALTORS
Mls Name: HAR
Mls Provider:
Mls ID: #66541829
Disclaimer: Copyright 2024, 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.