The 1475 Plan, Yaupon TrailsBryanTX77845
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 The 1475 Plan, Yaupon Trails, Bryan, TX, 77845 earns $672/mo cash flow from $2,812/mo rent with a $1,473/mo payment. Total monthly income totals $2,812/mo, and annual cash flow totals $8,064/yr on $99,748 capital. ROI tracks 27.99% on current figures, and rental yield reads 11.21% at a $300,900 purchase. Equity gained on principal adds $1,942/yr, and 5% annual appreciation supports $83,133 over five years. Five-year ROI reaches 147.45% and total cumulative return in cash sums $147,078. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,812/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
