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 5661 Fox Bluff Dr, Bryan, TX, 77807 listed at $297,300 pairs $2,280/mo rent with a $1,455/mo payment to leave $153/mo cash flow. Total monthly income runs $2,280/mo, and annual cash flow reaches $1,842/yr on $98,555 cash to close. Return on cash invested measures 21.78% in year one, and rental yield registers 9.2% at a $297,300 basis. Equity gained on principal adds $1,918/yr, and annual property appreciation at 5% supports $82,139 by year five. Five-year ROI tracks 114.14% and total cumulative return in cash totals $112,492. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,280/mo property income relative to a $1,455/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
5,662 sqft lot
$N/A/sqft
$150 annually 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 |
|---|---|---|
| 2025-11-22 | Price change | $297,300 |
| 2025-04-14 | Listed for sale | $296,300 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-12-15 | N/A | N/A | $42,791 | N/A |
Listed by: Douglas French • Stylecraft Brokerage, LLC
Mls Name: BCSMLS
Mls Provider:
Mls ID: #25011069
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.
