The 2588 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 2588 Plan, Oakmont, Bryan, TX, 77845 offers $3,823/mo rent that, after a $2,278/mo payment, leaves $513/mo cash flow. Total monthly income is $3,823/mo, and annual cash flow is $6,160/yr on $154,280 cash. Return on cash invested measures 23.9% in year one, and rental yield stands at 9.86% at a $465,400 entry. Equity gained on principal adds $3,003/yr while 5% annual appreciation compounds into $128,581 by year five. Five-year ROI records 125.48% and total cumulative return in cash reaches $193,589. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,823/mo property income versus a $2,278/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
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
