Zip Code 77801 — Bryan, TX
🟡MODERATE— average returnsF
Poor
Negative cash flow likely · Score: 32/100
Cap Rate
4.4%
Monthly Cash Flow
-$374
Median Home Price
$228,354
DSCR
0.69
Fair Market Rents
- Studio
- $850/mo
- 1 Bedroom
- $900/mo
- 2 Bedroom
- $1,010/mo
- 3 Bedroom
- $1,420/mo
- 4 Bedroom
- $1,520/mo
Investment Metrics
- Cap Rate
- 4.4%
- Cash-on-Cash Return
- -8.6%
- Price-to-Rent Ratio
- 13.4
- 1% Rule
- 0.62%
- Gross Rent Multiplier
- 13.4
- Vacancy Rate
- 8.0%
Assumptions Used
20% down payment, 6.52% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →