2849 Oakside DrBryanTX77802
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 2849 Oakside Dr, Bryan, TX, 77802 uses $62,952 cash to close to unlock $1,357/yr annual cash flow and $113/mo monthly cash flow. Total monthly income runs $1,463/mo, and a $929/mo payment keeps the spread at $113/mo. Purchase price stands at $189,900, and rental yield measures 9.24% with $1,463/mo rent. Return on cash invested shows 22.06% in year one, and 5% annual appreciation builds toward $52,466 over five years. Five-year ROI reaches 115.68% and total cumulative return in cash records $72,821. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,463/mo property income covering a $929/mo payment rather than investor’s personal income.
Townhouse
Built in 1981
3,920 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77802, Bryan, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
12,585
Single Family
8,403
Multi-Family
4,182
Businesses
1,137
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices