2807 Muirwood CtBryanTX77807
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
Rental property for sale in Bryan at 2807 Muirwood Ct, Bryan, TX, 77807 priced at $297,000 pairs $3,688/mo rent with $1,558/mo cash flow after a $1,454/mo payment. Total monthly income equals $3,688/mo, and annual cash flow comes to $18,693/yr on $98,456 invested. Return on cash invested is 38.89% in year one, and rental yield stands at 14.9% on a $297,000 basis. Equity gained on principal adds $1,916/yr, and 5% annual appreciation accumulates to $82,056 by year five. Five-year ROI measures 205.95% and total cumulative return in cash reaches $202,770. For financing, Ziffy Mortgage’s DSCR program evaluates $3,688/mo property income against a $1,454/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2001
6,969 sqft lot
$N/A/sqft
$215 annually HOA
More details about the property
Neighborhood Data
Neighborhood data shown for ZIP Code: 77807, Bryan, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
6,837
Single Family
5,603
Multi-Family
1,234
Businesses
216
Price History
Date | Event | Price |
|---|---|---|
| 2024-08-29 | Listed for sale | $297,000 |
| 2015-07-20 | Sold | N/A |
| 2015-05-23 | Price change | $196,800 |
Tax History
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $3165.91 | -30.16% | $250,228 | 10.00% |
| 2022-08-30 | $4532.81 | -0.41% | $227,480 | 10.00% |
| 2021-08-30 | $4551.65 | N/A | $206,800 | 5.82% |
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Facts & Features
General Information
- Type: SingleFamily
- Year Built: 2001
- Architectural Style: Traditional
- Building Area: 1,665
- Living Area: 1,665 sqft
- Property Condition: N/A
Features & Amenities
- Heating: Central, Gas
- Cooling: Central Air, Electric
- Flooring: Laminate, Tile
- Interior Features: Granite Counters, High Ceilings, Window Treatments, Breakfast Area, Ceiling Fan(s), Kitchen Exhaust Fan
- Exterior Features: Sprinkler/Irrigation
- Parking Features: Attached, Garage, Garage Door Opener
Location
HOA & Fees
- HOA Fee: $215 annually
- Association Fee: $215 annually
- Fees & Dues: N/A
- Association Amenities: Maintenance Grounds, Management
- Association Fee Includes: Common Area Maintenance, Association Management, Insurance
Utilities
- Utilities: Overhead Utilities, Sewer Available, Water Available
- Sewer: Public Sewer
- Water Source: Public
- Road Surface Type: N/A
School Information
- Elementary School: N/A
- Middle School: ,
- High School: N/A
Listed by: Ashley Childs • Walsh &Mangan Premier RE Group
Mls Name: BCSMLS
Mls Provider:
Mls ID: #24013119
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.