Juniper 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 Juniper Plan, Vintage Estates, Bryan, TX, 77808 earns $525/mo cash flow from $3,917/mo rent with a $2,335/mo payment. Total monthly income totals $3,917/mo, and annual cash flow totals $6,296/yr on $158,122 capital. ROI tracks 23.89% on current figures, and rental yield reads 9.85% at a $476,990 purchase. Equity gained on principal adds $3,078/yr, and 5% annual appreciation supports $131,784 over five years. Five-year ROI reaches 125.41% and total cumulative return in cash sums $198,296. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,917/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: 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