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 6022 Eagle Ridge Dr, Bryan, TX, 77807 offers a 16.06% rental yield on a $280,990 purchase with $3,760/mo rent. Total monthly income registers $3,760/mo, and a $1,375/mo payment leaves $1,750/mo available for distribution. Annual cash flow reaches $20,996/yr on $93,148 to close, and return on cash invested stands at 42.45% in year one. Equity gained on principal adds $1,813/yr while 5% annual appreciation supports $77,632 over five years. Portfolio math shows five-year ROI at 225% and total cumulative return in cash at $209,587. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,760/mo property income against a $1,375/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
N/A 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 |
|---|---|---|
| 2024-06-21 | Price change | $280,990 |
| 2024-06-21 | Price change | $279,990 |
| 2024-06-18 | Price change | $280,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
What's Special
Radiant Attic Barrier
Listed by: Jared Turner • Century Communities
Mls Name: HAR
Mls Provider:
Mls ID: #36407644
Disclaimer: Copyright 2024, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.
