4013 Aspen St #112BryanTX77801
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
Rental property for sale in Bryan at 4013 Aspen St #112, Bryan, TX, 77801 generates $983/mo in rent, after a $1,441/mo payment. Total monthly income is $983/mo. Return on cash invested sits at 4.41% in year one, and rental yield is 4.01% on a $294,500 entry. Equity gained on principal adds $1,900/yr, while 5% annual appreciation builds toward $81,365 over five years. Five-year ROI reaches 21.65% and total cumulative return in cash sums $21,133. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $983/mo property income rather than buyer’s personal income.
Condo
Built in 2025
6,316 sqft lot
$N/A/sqft
$150 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77801, Bryan, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,202 (100%) |
| Owner Occupied HU | 1,138 (13.9%) |
| Renter Occupied HU | 5,689 (69.4%) |
| Vacant Housing Units | 1,375 (16.8%) |
| Median Home Value | $186,990 |
| Average Home Value | $328,864 |
Housing Distribution
Address Breakdown
Residential
6,166
Single Family
4,308
Multi-Family
1,858
Businesses
330
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Alex Schielack • LKG Realty Advisors
Mls Name: BCSMLS
Mls Provider:
Mls ID: #25005783
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.