303 Edge StBryanTX77801
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 303 Edge St, Bryan, TX, 77801 priced at $324,500 converts $2,674/mo rent into $307/mo cash flow after a $1,588/mo obligation. Total monthly income equals $2,674/mo, and annual cash flow totals $3,680/yr on $107,572 invested. Return on cash invested prints 23.33% in year one, and rental yield reads 9.89% against a $324,500 entry. Equity gained on principal adds $2,094/yr, while 5% annual appreciation compiles into $89,653 by year five. Five-year ROI reaches 122.64% and total cumulative return in cash sums $131,928. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,674/mo property income covering a $1,588/mo payment, not borrower’s personal income.
Single Family
Built in N/A
3,049 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: #79131611
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.