The 2588 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
Investment property for sale in Bryan at The 2588 Plan, Edgewater, Bryan, TX, 77807 earns $507/mo cash flow from $3,223/mo rent with a $1,869/mo payment. Total monthly income totals $3,223/mo, and annual cash flow totals $6,090/yr on $126,600 capital. ROI tracks 24.72% on current figures, and rental yield reads 10.13% at a $381,900 purchase. Equity gained on principal adds $2,464/yr, and 5% annual appreciation supports $105,512 over five years. Five-year ROI reaches 129.86% and total cumulative return in cash sums $164,397. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,223/mo property income instead of your 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
