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 3212 Casita Ct UNIT 221, Bryan, TX, 77807 offers a 5.1% rental yield on a $425,000 purchase with $1,808/mo rent. 99% in year one. Equity gained on principal adds $2,742/yr while 5% annual appreciation supports $117,420 over five years. Portfolio math shows five-year ROI at 30.71% and total cumulative return in cash at $43,265. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,808/mo property income against a $2,080/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 2012
4,399 sqft lot
$N/A/sqft
$420 monthly 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 |
|---|---|---|
| 2024-12-20 | Listed for sale | $425,000 |
| 2024-04-15 | Listing removed | N/A |
| 2024-03-30 | Pending sale | $410,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $370,392 | 5.79% |
| 2023-12-27 | $6942.74 | -3.53% | $350,131 | 6.69% |
| 2022-12-27 | $7196.98 | 23.89% | $328,178 | 32.71% |
Listed by: Jody Luckie • Treehouse Real Estate
Mls Name: BCSMLS
Mls Provider:
Mls ID: #24017769
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.
