Engelmann Plan, Vintage EstatesBryanTX77808
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 Engelmann Plan, Vintage Estates, Bryan, TX, 77808 with 5% annual appreciation on a $395,990 basis while $3,383/mo rent supports operations. Total monthly income totals $3,383/mo and a $1,938/mo payment preserves $567/mo for cash returns. Annual cash flow comes to $6,807/yr on $131,271 deployed, and return on cash invested reaches 25.09% in year one. Equity gained on principal adds $2,555/yr, and five-year appreciation sums $109,405 alongside rental yield of 10.25%. Five-year ROI measures 131.88% and total cumulative return in cash totals $173,117.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,383/mo property income versus a $1,938/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77808, Bryan, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,716 (100%) |
| Owner Occupied HU | 5,335 (79.4%) |
| Renter Occupied HU | 925 (13.8%) |
| Vacant Housing Units | 456 ( 6.8%) |
| Median Home Value | $406,616 |
| Average Home Value | $473,060 |
Housing Distribution
Address Breakdown
Residential
6,566
Single Family
6,566
Multi-Family
0
Businesses
382
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices