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% |
Rental property for sale in Bryan at 702 Commerce St, Bryan, TX, 77803 offers $1,410/mo rent that, after a $979/mo payment. Total monthly income is $1,410/mo. Return on cash invested measures 19.69% in year one, and rental yield stands at 8.46% at a $200,000 entry. Equity gained on principal adds $1,291/yr while 5% annual appreciation compounds into $55,256 by year five. Five-year ROI records 102.85% and total cumulative return in cash reaches $68,192. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,410/mo property income versus a $979/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1950
5,749 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77803, Bryan, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,858 (100%) |
| Owner Occupied HU | 6,011 (55.4%) |
| Renter Occupied HU | 3,881 (35.7%) |
| Vacant Housing Units | 966 ( 8.9%) |
| Median Home Value | $137,321 |
| Average Home Value | $206,951 |
Residential
10,703
Single Family
9,656
Multi-Family
1,047
Businesses
861
Date | Event | Price |
|---|---|---|
| 2025-04-11 | Listed for sale | $200,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-11 | $1686.05 | 11.45% | $84,701 | 11.01% |
| 2023-04-11 | $1512.89 | 17.36% | $76,297 | 29.80% |
| 2022-04-11 | $1289.07 | 7.54% | $58,781 | 15.20% |
Listed by: Alexandra Castillo • HOM Realty
Mls Name: BCSMLS
Mls Provider:
Mls ID: #25004431
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.
