Warwick Plan, Sage MeadowBryanTX77803
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 Warwick Plan, Sage Meadow, Bryan, TX, 77803 offers $2,184/mo rent that, after a $1,529/mo payment. Total monthly income is $2,184/mo. Return on cash invested measures 19.19% in year one, and rental yield stands at 8.39% at a $312,400 entry. Equity gained on principal adds $2,016/yr while 5% annual appreciation compounds into $86,310 by year five. Five-year ROI records 100.28% and total cumulative return in cash reaches $103,853. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,184/mo property income versus a $1,529/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
$25 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77803, Bryan, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,858 (100%) |
| Owner Occupied HU | 6,011 (55.4%) |
| Renter Occupied HU | 3,881 (35.7%) |
| Vacant Housing Units | 966 ( 8.9%) |
| Median Home Value | $137,321 |
| Average Home Value | $206,951 |
Housing Distribution
Address Breakdown
Residential
10,703
Single Family
9,656
Multi-Family
1,047
Businesses
861
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
