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 3400 Heisman Cir #2M, Bryan, TX, 77807 offers a 4.91% rental yield on a $799,000 purchase with $3,271/mo rent. 09% in year one. Equity gained on principal adds $5,156/yr while 5% annual appreciation supports $220,749 over five years. Portfolio math shows five-year ROI at 36% and total cumulative return in cash at $94,626. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,271/mo property income against a $3,911/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 2013
10,380 sqft lot
$N/A/sqft
$430 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 |
|---|---|---|
| 2025-07-15 | Listed for sale | $799,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-15 | $12019.31 | -23.27% | $603,803 | -23.57% |
| 2023-07-15 | $15664.91 | 44.37% | $790,000 | 59.67% |
| 2022-07-15 | $10850.38 | -17.95% | $494,771 | -12.10% |
Listed by: Jahbari McLennan • eXp Realty LLC
Mls Name: BCSMLS
Mls Provider:
Mls ID: #25007958
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.
