3226 Walnut Creek CtBryanTX77807
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayNot all U.S. investment properties are valued for current income. 3226 Walnut Creek Ct, Bryan, TX, 77807 in Bryan at $935,000, 4.69% gross yield, is a market-growth asset. Rental yield 4.69%. The $3,650/mo rent partially funds the $4,204/mo debt service; the core return is the 5%/yr price growth projected to add $258,323 over five years. Ziffy Mortgage's DSCR mortgage (0.87) provides financing for foreign nationals without domestic income checks. A 30–35% down payment often produces the cleanest coverage for low-yield properties. Total five-year return: $165,346.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 4.7% | 6.2% |
| Monthly Cash Flow | $(3,087) | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $3,650 |
| Total Monthly Debt Service | $6,277 |
| DSCR Ratio | 0.58x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2018
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77807, Bryan, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
6,837
Single Family
5,603
Multi-Family
1,234
Businesses
216
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
Single Family
Built in 2018
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77807, Bryan, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
6,837
Single Family
5,603
Multi-Family
1,234
Businesses
216
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices