Durham Plan, Sage MeadowBryanTX77803
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 Durham Plan, Sage Meadow, Bryan, TX, 77803 priced at $288,900 pairs $2,184/mo rent with $105/mo cash flow after a $1,414/mo payment. Total monthly income equals $2,184/mo, and annual cash flow comes to $1,255/yr on $95,770 invested. Return on cash invested is 21.22% in year one, and rental yield stands at 9.07% on a $288,900 basis. Equity gained on principal adds $1,864/yr, and 5% annual appreciation accumulates to $79,818 by year five. Five-year ROI measures 111.2% and total cumulative return in cash reaches $106,495. For financing, Ziffy Mortgage’s DSCR program evaluates $2,184/mo property income against a $1,414/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$25 monthly 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
