The 1475 Plan, EdgewaterBryanTX77807
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 The 1475 Plan, Edgewater, Bryan, TX, 77807 priced at $291,900 converts $3,428/mo rent into $1,352/mo cash flow after a $1,429/mo obligation. Total monthly income equals $3,428/mo, and annual cash flow totals $16,223/yr on $96,765 invested. Return on cash invested prints 36.67% in year one, and rental yield reads 14.09% against a $291,900 entry. Equity gained on principal adds $1,884/yr, while 5% annual appreciation compiles into $80,647 by year five. Five-year ROI reaches 193.96% and total cumulative return in cash sums $187,681. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,428/mo property income covering a $1,429/mo payment, not borrower’s personal income.
Single Family
Built in 2024
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
