5415 Bear Run, Bryan, TX, 77807 | $340/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

5415 Bear Run, Bryan, TX, 77807 | $340/mo Cash Flow | Ziffy

For Sale

Listed for sale 1 day ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1841 sft

The 1818 Plan, Grand Lake, Somerville, TX, 77879

3 Bed
2 Bath
1620 sft

The 1613 Plan, Grand Lake, Somerville, TX, 77879

3 Bed
2 Bath
1517 sft

330 Harvest Lake Dr, Snook, TX, 77879

3 Bed
2 Bath
1696 sft

9403 County Road 272, Somerville, TX, 77879

Nearby investment properties with comparable prices

3 Bed
2 Bath
1620 sft

215 Whaley St, Caldwell, TX, 77836

3 Bed
2 Bath
1447 sft

366 Harvest Lake Dr, Snook, TX, 77878

3 Bed
2 Bath
1501 sft

2304 Jeter Dr, Bryan, TX, 77807

3 Bed
2 Bath
1517 sft

S-1514 Plan, Arrowhead Farms, Caldwell, TX, 77836

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Bryan at 5415 Bear Run, Bryan, TX, 77807 listed at $272,790 pairs $2,280/mo rent with a $1,335/mo payment to leave $340/mo cash flow. Total monthly income runs $2,280/mo, and annual cash flow reaches $4,084/yr on $90,430 cash to close. Return on cash invested measures 24.42% in year one, and rental yield registers 10.03% at a $272,790 basis. Equity gained on principal adds $1,760/yr, and annual property appreciation at 5% supports $75,367 by year five. Five-year ROI tracks 128.3% and total cumulative return in cash totals $116,017. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,280/mo property income relative to a $1,335/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

6,011 sqft lot

$N/A/sqft

No HOA

More details about the property

The Bellvue is a single-story, 3-bedroom, 2-bathroom home featuring approximately 1,415 square feet of living space. The foyer opens into the spacious living room, and open-concept kitchen and dining room. The kitchen includes an island for entertaining and corner pantry. The main bedroom, bedroom 1 features an attractive bathroom with dual vanities and spacious walk-in closet. Additional finishes include granite or quartz countertops and stainless-steel appliances. Youll enjoy added security in your new D.R. Horton home with our Home is Connected features. Using one central hub that talks to all the devices in your home, you can control the lights, thermostat, and locks, all from your cellular device. With D.R. Horton's simple buying process and ten-year limited warranty, there's no reason to wait!

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