5506 Harriet St, Bryan, TX, 77807 | $472/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

5506 Harriet St, Bryan, TX, 77807 | $472/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

4 Bed
2 Bath
1676 sft

5433 Bear Run, Bryan, TX, 77807

4 Bed
3 Bath
1922 sft

2653 Patschke Pl, Bryan, TX, 77807

4 Bed
3 Bath
1922 sft

5432 Bear Run, Bryan, TX, 77807

4 Bed
3 Bath
2377 sft

5437 Bear Run, Bryan, TX, 77807

Nearby investment properties with comparable prices

3 Bed
2 Bath
1447 sft

2422 Rooke Rd, Bryan, TX, 77807

3 Bed
2 Bath
1447 sft

2408 Rooke Rd, Bryan, TX, 77807

3 Bed
2 Bath
1447 sft

2425 Rooke Rd, Bryan, TX, 77807

4 Bed
2 Bath
1783 sft

5329 Samuel Run, Bryan, TX, 77803

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 5506 Harriet St, Bryan, TX, 77807 earns $472/mo cash flow from $2,506/mo rent with a $1,400/mo payment. Total monthly income totals $2,506/mo, and annual cash flow totals $5,664/yr on $94,809 capital. ROI tracks 25.88% on current figures, and rental yield reads 10.51% at a $286,000 purchase. Equity gained on principal adds $1,846/yr, and 5% annual appreciation supports $79,017 over five years. Five-year ROI reaches 136.14% and total cumulative return in cash sums $129,068. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,506/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to 5508 Harriet St in the Pleasant Hill community of Bryan, TX. This Marfa 200 single-story home offers 3 bedrooms, 2 bathrooms, and 1,604 square feet of thoughtfully designed living space in the heart of Aggieland.The open-concept layout centers around a spacious kitchen with a large single-level island that provides ample space for cooking, dining, and everyday connection. The kitchen flows seamlessly into the main living and dining areas, creating a bright, functional environment well suited for a variety of lifestyles.The private primary suite features a grand walk-in shower and an oversized walk-in closet, offering a comfortable retreat at the end of the day. Two additional bedrooms provide flexible space for guests, hobbies, or a home office. A dedicated laundry room with built-in storage space adds convenience and organization throughout the home.Enjoy outdoor living on the open-air patio, perfect for morning coffee or relaxing evenings.Located in Pleasant Hill, residents enjoy access to a community pool, pavilion, and scenic nature trails. The neighborhood is minutes from Highway 6, downtown Bryan, Lake Bryan, Texas A&M University, and major employers throughout the Brazos Valley. Zoned to Bryan ISD schools including Kemp Elementary, Jane Long Intermediate, and Bryan High School.An excellent opportunity for those searching for new homes in Bryan, TX, new construction in Aggieland, or homes near College Station with modern design and everyday convenience.

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