GANNET Plan, Reveille EstatesBryanTX77845
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
- 3 Bed
- 2 Bath
- 1468 sft
- - Bed
- - Bath
- 1274 sft
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 GANNET Plan, Reveille Estates, Bryan, TX, 77845 earns $2/mo cash flow from $2,149/mo rent with a $1,478/mo payment. Total monthly income totals $2,149/mo, and annual cash flow totals $19/yr on $100,110 capital. ROI tracks 19.93% on current figures, and rental yield reads 8.54% at a $301,990 purchase. Equity gained on principal adds $1,949/yr, and 5% annual appreciation supports $83,434 over five years. Five-year ROI reaches 104.17% and total cumulative return in cash sums $104,281. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,149/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77845, College Station, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 32,030 (100%) |
| Owner Occupied HU | 17,803 (55.6%) |
| Renter Occupied HU | 11,643 (36.4%) |
| Vacant Housing Units | 2,584 ( 8.1%) |
| Median Home Value | $384,705 |
| Average Home Value | $443,358 |
Housing Distribution
Address Breakdown
Residential
30,727
Single Family
26,627
Multi-Family
4,100
Businesses
1,596
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
- 3 Bed
- 2 Bath
- 1468 sft
- - Bed
- - Bath
- 1274 sft
