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 4775 Ruger Way, Bryan, TX, 77808 earns $1,498/mo cash flow from $2,242/mo rent with a $489/mo payment. Total monthly income totals $2,242/mo, and annual cash flow totals $17,976/yr on $33,150 capital. ROI tracks 74.14% on current figures, and rental yield reads 26.9% at a $100,000 purchase. Equity gained on principal adds $645/yr, and 5% annual appreciation supports $27,628 over five years. Five-year ROI reaches 395.45% and total cumulative return in cash sums $131,092. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,242/mo property income instead of your personal income.
Lot
Built in N/A
1.38 Acres lot
$N/A/sqft
$400 annually HOA
Neighborhood data shown for ZIP Code: 77808, Bryan, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,716 (100%) |
| Owner Occupied HU | 5,335 (79.4%) |
| Renter Occupied HU | 925 (13.8%) |
| Vacant Housing Units | 456 ( 6.8%) |
| Median Home Value | $406,616 |
| Average Home Value | $473,060 |
Residential
6,566
Single Family
6,566
Multi-Family
0
Businesses
382
Date | Event | Price |
|---|---|---|
| 2024-09-11 | Listed for sale | $100,000 |
| 2024-07-18 | Listing removed | N/A |
| 2022-12-16 | Listed for sale | $100,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Anthony Buck • Greenprint Real Estate Group
Mls Name: BCSMLS
Mls Provider:
Mls ID: #24013603
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.
