3113 Margaret Rudder PkwyBryanTX77808
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 3113 Margaret Rudder Pkwy, Bryan, TX, 77808 listed at $351,000 pairs $3,076/mo rent with a $1,718/mo payment to leave $547/mo cash flow. Total monthly income runs $3,076/mo, and annual cash flow reaches $6,559/yr on $116,357 cash to close. Return on cash invested measures 25.55% in year one, and rental yield registers 10.52% at a $351,000 basis. Equity gained on principal adds $2,265/yr, and annual property appreciation at 5% supports $96,975 by year five. Five-year ROI tracks 134.41% and total cumulative return in cash totals $156,400. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,076/mo property income relative to a $1,718/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
6,185 sqft lot
$N/A/sqft
$400 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: Courtney Pitman • Engel & Voelkers B/CS
Mls Name: BCSMLS
Mls Provider:
Mls ID: #24005542
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.