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 #3A, Bryan, TX, 77807 offers a 4.63% rental yield on a $799,000 purchase with $3,083/mo rent. 23% 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 31.4% and total cumulative return in cash at $82,530. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,083/mo property income against a $3,911/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Multi Family
Built in 2014
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 |
|---|---|---|
| 2025-05-10 | Listed for sale | $799,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-10 | $11757.46 | -24.32% | $590,649 | -24.62% |
| 2023-05-10 | $15536.25 | 44.45% | $783,511 | 59.76% |
| 2022-05-10 | $10755.39 | -17.87% | $490,439 | -12.02% |
Listed by: Elizabeth Boren • Farmhouse Twist, The
Mls Name: BCSMLS
Mls Provider:
Mls ID: #25005629
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.
