3602 Red Cedar CtBryanTX77807








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


Investment Highlights
Investment property for sale in Bryan at 3602 Red Cedar Ct, Bryan, TX, 77807 at $950,000 posts ROI 7.69% with from $3,692/mo rent. Total monthly income equals $3,692/mo. Return on cash invested measures 7.69% and rental yield reads 4.66% at the current $950,000. Equity gained on principal adds $6,130/yr, and 5% annual appreciation supports $262,467 by year five. Five-year ROI prints 38.71% and total cumulative return in cash totals $120,998. You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,692/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2007
0.58 Acres lot
$N/A/sqft
$975 annually HOA
More details about the property
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
Price History
Date | Event | Price |
|---|---|---|
| 2025-06-23 | Listed for sale | $950,000 |
| 2025-06-13 | Listing removed | $955,000 |
| 2025-05-15 | Price change | $955,000 |
Tax History
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-25 | $16700.47 | 1.87% | $838,967 | 1.47% |
| 2023-06-25 | $16394.34 | -0.46% | $826,786 | 10.08% |
| 2022-06-25 | $16470.65 | 11.37% | $751,052 | 19.31% |
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices



Facts & Features
General Information
- Type: SingleFamily
- Year Built: 2007
- Architectural Style: Traditional
- Building Area: 3,459
- Living Area: 3,459 sqft
- Property Condition: N/A
Features & Amenities
- Heating: Central, Gas
- Cooling: Central Air, Electric
- Flooring: Carpet, Tile, Wood
- Interior Features: Granite Counters, High Ceilings, Window Treatments, Breakfast Area, Ceiling Fan(s)
- Exterior Features: Sprinkler/Irrigation
- Parking Features: Attached, Garage
Location
HOA & Fees
- HOA Fee: $975 annually
- Association Fee: $975 annually
- Fees & Dues: N/A
- Association Amenities: Maintenance Grounds, Management, Security
- Association Fee Includes: Common Area Maintenance, Security, Association Management
Utilities
- Utilities: Sewer Available, Water Available
- Sewer: Public Sewer
- Water Source: Public
- Road Surface Type: N/A
School Information
- Elementary School: N/A
- Middle School: ,
- High School: N/A
Listed by: Martha Lynch • Farmhouse Twist, The
Mls Name: BCSMLS
Mls Provider:
Mls ID: #25007223
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.








