Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Bryan at 306 Harvey St, Bryan, TX, 77803 uses $36,134 cash to close to unlock $557/yr annual cash flow and $46/mo monthly cash flow. Total monthly income runs $822/mo, and a $534/mo payment keeps the spread at $46/mo. Purchase price stands at $109,000, and rental yield measures 9.05% with $822/mo rent. Return on cash invested shows 21.45% in year one, and 5% annual appreciation builds toward $30,115 over five years. Five-year ROI reaches 112.41% and total cumulative return in cash records $40,618. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $822/mo property income covering a $534/mo payment rather than investor’s personal income.
Single Family
Built in 1940
0.60 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77803, Bryan, TX area.
| 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 |
Residential
10,703
Single Family
9,656
Multi-Family
1,047
Businesses
861
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Andrew Hurley • Real Broker, LLC
Mls Name: BCSMLS
Mls ID: #25008709
