3122 Camelot Dr APT 34BryanTX77802
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 3122 Camelot Dr APT 34, Bryan, TX, 77802 uses $76,245 cash to close to unlock $9,470/yr annual cash flow and $789/mo monthly cash flow. Total monthly income runs $2,850/mo, and a $1,126/mo payment keeps the spread at $789/mo. Purchase price stands at $230,000, and rental yield measures 14.87% with $2,850/mo rent. Return on cash invested shows 32.33% in year one, and 5% annual appreciation builds toward $63,545 over five years. Five-year ROI reaches 173.13% and total cumulative return in cash records $132,007. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,850/mo property income covering a $1,126/mo payment rather than investor’s personal income.
Condo
Built in 1982
4,356 sqft lot
$N/A/sqft
$425 monthly 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
Listed by: Dara Nugent • Real
Mls Name: BCSMLS
Mls Provider:
Mls ID: #24007389
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.