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 945 Navidad St, Bryan, TX, 77801 offers a 11.22% rental yield on a $149,900 purchase with $1,402/mo rent. Total monthly income registers $1,402/mo, and a $734/mo payment leaves $293/mo available for distribution. Annual cash flow reaches $3,510/yr on $49,692 to close, and return on cash invested stands at 26.97% in year one. Equity gained on principal adds $967/yr while 5% annual appreciation supports $41,415 over five years. Portfolio math shows five-year ROI at 142.35% and total cumulative return in cash at $70,739. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,402/mo property income against a $734/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 1981
3,476 sqft 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 |
|---|---|---|
| 2024-09-25 | Listed for sale | $149,900 |
| 2024-09-22 | Pending sale | $149,900 |
| 2024-09-18 | Contingent | $149,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-15 | N/A | N/A | $163,194 | 7.61% |
| 2023-10-15 | $3007.02 | 9.09% | $151,648 | 20.65% |
| 2022-10-15 | $2756.41 | 20.78% | $125,691 | 29.39% |
Listed by: Kristi Fox-Satsky • Integra 21, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #18984096
Disclaimer: Copyright 2024, 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.
