The Emma Plan, OakmontBryanTX77802
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 Emma Plan, Oakmont, Bryan, TX, 77802 priced at $575,900 converts $4,430/mo rent into $284/mo cash flow after a $2,819/mo obligation. Total monthly income equals $4,430/mo, and annual cash flow totals $3,413/yr on $189,471 invested. Return on cash invested prints 21.86% in year one, and rental yield reads 9.23% against a $575,900 entry. Equity gained on principal adds $3,716/yr, while 5% annual appreciation compiles into $159,111 by year five. Five-year ROI reaches 114.63% and total cumulative return in cash sums $217,193. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,430/mo property income covering a $2,819/mo payment, not borrower’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
$50 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77802, Bryan, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,627 (100%) |
| Owner Occupied HU | 6,256 (45.9%) |
| Renter Occupied HU | 6,078 (44.6%) |
| Vacant Housing Units | 1,293 ( 9.5%) |
| Median Home Value | $276,906 |
| Average Home Value | $343,455 |
Housing Distribution
Address Breakdown
Residential
12,585
Single Family
8,403
Multi-Family
4,182
Businesses
1,137
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices