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 913 Travis St, Bryan, TX, 77803 earns from $1,410/mo rent with a $1,150/mo payment. Total monthly income totals $1,410/mo. ROI tracks 15.89% on current figures, and rental yield reads 7.2% at a $235,000 purchase. Equity gained on principal adds $1,516/yr, and 5% annual appreciation supports $64,926 over five years. Five-year ROI reaches 82.54% and total cumulative return in cash sums $64,300. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,410/mo property income instead of your personal income.
Single Family
Built in 1935
4,312 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Lisa Craig • Keller Williams Realty Brazos Valley office
Mls Name: HAR
Mls ID: #67045147
