804 E 22nd StBryanTX77803
Nearby investment properties with comparable rents
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
Investment Highlights
Investment property for sale in Bryan at 804 E 22nd St, Bryan, TX, 77803 earns $1,114/mo cash flow from $2,130/mo rent with a $699/mo payment. Total monthly income totals $2,130/mo, and annual cash flow totals $13,371/yr on $47,371 capital. ROI tracks 48.13% on current figures, and rental yield reads 17.89% at a $142,900 purchase. Equity gained on principal adds $922/yr, and 5% annual appreciation supports $39,481 over five years. Five-year ROI reaches 255.51% and total cumulative return in cash sums $121,041. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,130/mo property income instead of your personal income.
Single Family
Built in 1940
0.14 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77803, Bryan, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
10,703
Single Family
9,656
Multi-Family
1,047
Businesses
861
Nearby investment properties with comparable rents
Listed by: Sarah Norman • Legacy Realty Group
Mls Name: BCSMLS
Mls Provider:
Mls ID: #24015520
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.