904 Dumas DrBryanTX77803
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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 904 Dumas Dr, Bryan, TX, 77803 at $137,999 posts ROI 20.9% with $38/mo cash flow from $1,073/mo rent. Total monthly income equals $1,073/mo, and annual cash flow records $454/yr on $45,747 to close. Return on cash invested measures 20.9% and rental yield reads 9.33% at the current $137,999. Equity gained on principal adds $890/yr, and 5% annual appreciation supports $38,127 by year five. Five-year ROI prints 109.9% and total cumulative return in cash totals $50,274.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $1,073/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1974
10,497 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
Nearby investment properties with comparable prices
Listed by: Natasha Simon • Compass RE Texas, LLC - The Heights
Mls Name: HAR
Mls Provider:
Mls ID: #8732972
Disclaimer: Copyright 2025, 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.