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% |
Rental property for sale in Bryan at 411 Daflyn Ln, Bryan, TX, 77807 priced at $130,000 pairs $1,039/mo rent with $115/mo cash flow after a $636/mo payment. Total monthly income equals $1,039/mo, and annual cash flow comes to $1,378/yr on $43,095 invested. Return on cash invested is 23.11% in year one, and rental yield stands at 9.59% on a $130,000 basis. Equity gained on principal adds $839/yr, and 5% annual appreciation accumulates to $35,917 by year five. Five-year ROI measures 121.19% and total cumulative return in cash reaches $52,227. For financing, Ziffy Mortgage’s DSCR program evaluates $1,039/mo property income against a $636/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 1990
0.34 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-03-13 | Listed for sale | $130,000 |
| 2020-09-25 | Listing removed | $144,000 |
| 2020-08-03 | Pending sale | $144,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2015-03-14 | $461.28 | -3.23% | $21,098 | 10.00% |
| 2014-03-14 | $476.68 | -8.87% | $19,180 | -3.13% |
| 2013-03-14 | $523.08 | -8.90% | $19,800 | -8.84% |
Listed by: Rhonda Fry • NextHome Realty Solutions BCS
Mls Name: BCSMLS
Mls Provider:
Mls ID: #25003192
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.
