2808 Spector DrBryanTX77808
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 2808 Spector Dr, Bryan, TX, 77808 priced at $397,500 converts $2,640/mo rent into after a $1,946/mo obligation. Total monthly income equals $2,640/mo. Return on cash invested prints 18.08% in year one, and rental yield reads 7.97% against a $397,500 entry. Equity gained on principal adds $2,565/yr, while 5% annual appreciation compiles into $109,822 by year five. Five-year ROI reaches 94.31% and total cumulative return in cash sums $124,271. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,640/mo property income covering a $1,946/mo payment, not borrower’s personal income.
Single Family
Built in 2025
6,969 sqft lot
$N/A/sqft
$165 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77808, Bryan, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,716 (100%) |
| Owner Occupied HU | 5,335 (79.4%) |
| Renter Occupied HU | 925 (13.8%) |
| Vacant Housing Units | 456 ( 6.8%) |
| Median Home Value | $406,616 |
| Average Home Value | $473,060 |
Housing Distribution
Address Breakdown
Residential
6,566
Single Family
6,566
Multi-Family
0
Businesses
382
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Golnaz Apgar • NextHome Realty Solutions BCS
Mls Name: BCSMLS
Mls Provider:
Mls ID: #25003603
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.