The Sophia 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
Investment property for sale in Bryan at The Sophia Plan, Oakmont, Bryan, TX, 77802 at $423,900 posts ROI 21.29% with $161/mo cash flow from $3,226/mo rent. Total monthly income equals $3,226/mo, and annual cash flow records $1,936/yr on $140,523 to close. Return on cash invested measures 21.29% and rental yield reads 9.13% at the current $423,900. Equity gained on principal adds $2,735/yr, and 5% annual appreciation supports $117,116 by year five. Five-year ROI prints 111.62% and total cumulative return in cash totals $156,847.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,226/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2024
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