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% |
Total monthly income runs $838/mo, and a $3,916/mo payment. Purchase price stands at $800,000, and rental yield measures 1.26% with $838/mo rent. Return on cash invested shows -2.06% in year one, and 5% annual appreciation builds toward $221,025 over five years. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $838/mo property income covering a $3,916/mo payment rather than investor’s personal income.
Multi Family
Built in 1977
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77801, Bryan, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,202 (100%) |
| Owner Occupied HU | 1,138 (13.9%) |
| Renter Occupied HU | 5,689 (69.4%) |
| Vacant Housing Units | 1,375 (16.8%) |
| Median Home Value | $186,990 |
| Average Home Value | $328,864 |
Residential
6,166
Single Family
4,308
Multi-Family
1,858
Businesses
330
Date | Event | Price |
|---|---|---|
| 2024-04-05 | Listed for sale | $800,000 |
| 2023-01-01 | Listing removed | N/A |
| 2022-09-15 | Listed for sale | $800,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $388,000 | 10.91% |
| 2023-12-27 | $6936.61 | -18.57% | $349,821 | -9.94% |
| 2022-12-27 | $8518.20 | 0.18% | $388,425 | 7.32% |
Listed by: Alex Schielack • LKG Realty Advisors
Mls Name: BCSMLS
Mls Provider:
Mls ID: #24007040
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.
