The 1846 Plan, OakmontBryanTX77845
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 1846 Plan, Oakmont, Bryan, TX, 77845 priced at $400,400 pairs $3,193/mo rent with $345/mo cash flow after a $1,960/mo payment. Total monthly income equals $3,193/mo, and annual cash flow comes to $4,145/yr on $132,733 invested. Return on cash invested is 23.03% in year one, and rental yield stands at 9.57% on a $400,400 basis. Equity gained on principal adds $2,584/yr, and 5% annual appreciation accumulates to $110,623 by year five. Five-year ROI measures 120.81% and total cumulative return in cash reaches $160,353. For financing, Ziffy Mortgage’s DSCR program evaluates $3,193/mo property income against a $1,960/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
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
