BUCHANAN Plan, Reveille EstatesBryanTX77801
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
Rental property for sale in Bryan at BUCHANAN Plan, Reveille Estates, Bryan, TX, 77801 priced at $291,990 converts $2,160/mo rent into $84/mo cash flow after a $1,429/mo obligation. Total monthly income equals $2,160/mo, and annual cash flow totals $1,005/yr on $96,795 invested. Return on cash invested prints 20.95% in year one, and rental yield reads 8.88% against a $291,990 entry. Equity gained on principal adds $1,884/yr, while 5% annual appreciation compiles into $80,671 by year five. Five-year ROI reaches 109.64% and total cumulative return in cash sums $106,121. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,160/mo property income covering a $1,429/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77801, Bryan, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
6,166
Single Family
4,308
Multi-Family
1,858
Businesses
330
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
