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 3202 Cougar Trl, Bryan, TX, 77807 listed at $425,000 pairs $1,059/mo rent with a $2,080/mo payment. Total monthly income runs $1,059/mo. Return on cash invested measures 3.19% in year one, and rental yield registers 2.99% at a $425,000 basis. Equity gained on principal adds $2,742/yr, and annual property appreciation at 5% supports $117,420 by year five. Five-year ROI tracks 14.37% and total cumulative return in cash totals $20,249. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,059/mo property income relative to a $2,080/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1976
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77807, Bryan, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,253 (100%) |
| Owner Occupied HU | 4,189 (57.8%) |
| Renter Occupied HU | 2,111 (29.1%) |
| Vacant Housing Units | 953 (13.1%) |
| Median Home Value | $296,975 |
| Average Home Value | $351,530 |
Residential
6,837
Single Family
5,603
Multi-Family
1,234
Businesses
216
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: Jennifer Fredericks • Inhabit Real Estate Group
Mls Name: HAR
Mls ID: #16513272
