2918 Old Hearne RdBryanTX77803
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 2918 Old Hearne Rd, Bryan, TX, 77803 offers $2,034/mo rent that, after a $1,150/mo payment, leaves $349/mo cash flow. Total monthly income is $2,034/mo, and annual cash flow is $4,190/yr on $77,903 cash. Return on cash invested measures 25.29% in year one, and rental yield stands at 10.39% at a $235,000 entry. Equity gained on principal adds $1,516/yr while 5% annual appreciation compounds into $64,926 by year five. Five-year ROI records 133.02% and total cumulative return in cash reaches $103,624. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,034/mo property income versus a $1,150/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1978
0.29 Acres lot
$N/A/sqft
No 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: Eric Hollis • Keller Williams Realty Brazos Valley office
Mls Name: BCSMLS
Mls Provider:
Mls ID: #25003089
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.