Sable Plan, Pleasant HillBryanTX77807
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 Sable Plan, Pleasant Hill, Bryan, TX, 77807 priced at $283,700 pairs $2,448/mo rent with $430/mo cash flow after a $1,389/mo payment. Total monthly income equals $2,448/mo, and annual cash flow comes to $5,162/yr on $94,047 invested. Return on cash invested is 25.4% in year one, and rental yield stands at 10.35% on a $283,700 basis. Equity gained on principal adds $1,831/yr, and 5% annual appreciation accumulates to $78,381 by year five. Five-year ROI measures 133.52% and total cumulative return in cash reaches $125,574. For financing, Ziffy Mortgage’s DSCR program evaluates $2,448/mo property income against a $1,389/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77807, Bryan, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,253 (100%) |
| Owner Occupied HU | 4,189 (57.8%) |
| Renter Occupied HU | 2,111 (29.1%) |
| Vacant Housing Units | 953 (13.1%) |
| Median Home Value | $296,975 |
| Average Home Value | $351,530 |
Housing Distribution
Address Breakdown
Residential
6,837
Single Family
5,603
Multi-Family
1,234
Businesses
216
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices