The 2588 Plan, The Executive Collection at 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 2588 Plan, The Executive Collection at Yaupon Trails, Bryan, TX, 77845 listed at $413,900 pairs $3,757/mo rent with a $2,026/mo payment to leave $814/mo cash flow. Total monthly income runs $3,757/mo, and annual cash flow reaches $9,762/yr on $137,208 cash to close. Return on cash invested measures 27.02% in year one, and rental yield registers 10.89% at a $413,900 basis. Equity gained on principal adds $2,671/yr, and annual property appreciation at 5% supports $114,353 by year five. Five-year ROI tracks 142.21% and total cumulative return in cash totals $195,120. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,757/mo property income relative to a $2,026/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
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
