The 1340 Plan · Bryan, TX 77845

$239,900

3 bd · 2.5 ba · 1,346 sqft · SingleFamily · 288 Days on market

Good condition

---

Why this score? — see what drove the D- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

• Cash flow +8.1/30.0
• ARV discount +7.5/15.0
• Condition / age +4.0/5.0
• Schools +3.9/10.0
• Livability +3.8/5.0
• Rent growth +3.3/5.0
• 1% rule +2.5/10.0
• DSCR +2.1/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

Some images shown may be from a previously built Stylecraft home of similar design. Actual options, colors, and selections may vary. Contact us for details! This two-story townhome offers a smart, efficient layout beginning with an open living room that welcomes you upon entry. To the left, a one-car garage connects to a small hallway that includes a convenient powder room. Beyond the living space is a galley-style kitchen featuring a walk-in pantry, with the staircase to the second floor located nearby. A back door sits just off the kitchen for easy outdoor access. Upstairs, you'll find three bedrooms, two full bathrooms, and a utility closet, all designed for everyday convenience. Each bedroom includes its own walk-in closet, giving this townhome impressive storage and functionality throughout!

Key facts

• Open living room
• Utility closet
• Walk in closet

Tags

• OPEN LIVING ROOM
• GALLEY STYLE KITCHEN
• WALK IN PANTRY
• EASY OUTDOOR ACCESS
• UTILITY CLOSET
• WALK IN CLOSET

🏗️ New construction. The $239,900 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $285,238.

What this means for you Summary

Snapshot

• This is a 3-bed/2.5-bath single-family listed at $240k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-277 ($-3k/yr) — negative.
• The deal already cash-flows at list — no discount required.
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $214k (10.6% below list).
• Recommended offer: $211k (12.0% below list) — sets the bar for market timing.
• Cap rate 5.1% vs local median 3.9% in Bryan — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

• Location reads 76/100 on livability (#99 in TX, #3,341 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-, amenities C-, employment D+.
• Bryan ISD (urban): math 30% / reading 32% proficiency, ranked #608 of 826 in TX (top 74%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
• Zoned schools: Sam Houston El (math 57% / reading 57%, grade C+, #505 of 4,322 statewide, top 13%, 457 students, 38% FRL); Sam Rayburn (math 42% / reading 34%, grade F, #717 of 1,662 statewide, top 44%, 1,173 students, 74% FRL); Travis B Bryan H S (math 22% / reading 34%, grade F, #1,170 of 1,632 statewide, top 72%, 2,419 students, 67% FRL).
• Market conditions: Rents rising (+3.1%/yr); 1718 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals leasing fast (median 6d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 2,211 units permitted in Brazos County in 2024 (768 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
• Brazos County population projected at +55% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 288 days — a 12% lower offer ($211k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Climate carrying-cost: severe wind risk, 80% chance of damaging wind over 30y; extreme-heat days projected 6→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $211,112 (12.0% below list)

Questions for the listing agent

1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
2. It's been on market 288 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

• 1% rule: 0.75% ✗
• Cap rate: 5.13%
• Cash-on-cash: -4.16%
• DSCR: 0.81
• GRM: 11.1

CMA / ARV

• ARV (median comp): $285,238
• List price: $239,900
• Delta: -15.89%
• Verdict: UNDERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
10604 Knox Landing Dr	0.09mi	3/2.0	1,415 (+5%)	0mo	$268,420	$190	85
10650 Knox Landing Dr	0.24mi	3/2.0	1,415 (+5%)	4mo	$268,895	$190	75
10700 Blocker Ct	0.09mi	3/2.0	1,446 (+7%)	13mo	$279,900	$194	71
10709 Blocker Ct	0.14mi	3/2.0	1,446 (+7%)	12mo	$302,900	$209	69
4533 Wisenbaker Way	0.31mi	3/2.0	1,446 (+7%)	5mo	$289,900	$200	67
4499 Wisenbaker Way	0.25mi	3/2.0	1,446 (+7%)	11mo	$274,900	$190	65
4525 Wisenbaker Way	0.31mi	3/2.0	1,446 (+7%)	8mo	$274,900	$190	65
10717 Blocker Ct	0.17mi	3/2.0	1,508 (+12%)	10mo	$298,900	$198	61
4410 Albritton Ave	0.35mi	3/2.0	1,508 (+12%)	2mo	$292,900	$194	60
4521 Wisenbaker Way	0.31mi	3/2.0	1,508 (+12%)	6mo	$289,900	$192	59
4527 Wisenbaker Way	0.31mi	3/2.0	1,508 (+12%)	6mo	$289,900	$192	58
4509 Wisenbaker Way	0.29mi	3/2.0	1,508 (+12%)	16mo	$299,900	$199	51

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.13% rent growth · sell at horizon

5-year hold

• IRR: -23.2%
• Equity multiple: 0.20×
• Total profit: $-63,556
• Equity at exit: $42,530

10-year hold

• IRR: -17.4%
• Equity multiple: 0.04×
• Total profit: $-76,783
• Equity at exit: $24,662

Cash invested: $79,866 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

• Overall (STATE): 87 Strongly Landlord-Friendly
• State Texas: 87 Strongly Landlord-Friendly · R+5
• County: — inherits STATE
• City: — inherits STATE

3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

Methodology + full state rankings →

Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

• For sale now: 47 active · 16 under contract
• Months of supply: 28.2 mo (4%/mo absorbed)
• Median asking: $291,900 ($192/sqft)
• Median days on market: 101 d
• This list price: 2% of active listings are priced below it
• ARV vs active asking: +10.5% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 77845

• Rents YoY: 3.1%
• Active inventory: 1718
• Price-to-rent: 9.3×

Monthly cashflow live

• Estimated rent: $2,144 high
• Mortgage (P&I): −$1,496
• Tax est. 1.5%: −$357 /mo · $4,279/yr
• Insurance: −$119
• HOA: −$0
• Vacancy / Maint / Mgmt: −$450
• Net cashflow: $-277

Break-even live

Break-even rent $2,495

Max offer price $245,140

Occupancy floor —

Sensitivity live

Price	-10% $-80	-5% $-179	+0% $-277	+5% $-376	+10% $-474
Rent	-10% $-447	-5% $-362	+0% $-277	+5% $-192	+10% $-108
Rate	-1.0pp $-133	-0.5pp $-205	base $-277	+0.5pp $-351	+1.0pp $-426

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

• Down payment: $71,309
• Closing costs: $8,557
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 6 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
4777 Native Tree Ln Bryan, TX	3.0	2.5	1652	$2,200	$1.33	6d	1	0.23mi
10652 Knox Landing Dr College Station, TX	4.0	2.0	1665	$2,000	$1.20	0d	1	0.25mi
10618 Burgundy Berry Way College Station, TX	3.0	2.0	1509	$2,200	$1.46	6d	1	0.26mi
10633 Burgundy Berry Way College Station, TX	3.0	2.0	1349	$1,900	$1.41	6d	1	0.27mi
4760 Holm Oak Rd College Station, TX	3.0	2.0	1448	$1,980	$1.37	6d	1	0.28mi
1720 Summit Crossing Ln College Station, TX	1.0–3.0	1.0–2.0	983	$2,205	$2.24	0d	24	1.38mi

Listing history 50 events

1. 2026-09-24
   days on market $239,900 Active 288 DOM
2. 2026-09-24
   days on market $239,900 Active 287 DOM
3. 2026-09-22
   days on market $239,900 Active 286 DOM
4. 2026-09-21
   days on market $239,900 Active 285 DOM
5. 2026-09-20
   days on market $239,900 Active 284 DOM
6. 2026-09-18
   days on market $239,900 Active 282 DOM
7. 2026-09-17
   days on market $239,900 Active 281 DOM
8. 2026-09-16
   days on market $239,900 Active 280 DOM
9. 2026-09-15
   days on market $239,900 Active 279 DOM
10. 2026-09-14
    days on market $239,900 Active 278 DOM
11. 2026-09-13
    days on market $239,900 Active 277 DOM
12. 2026-09-12
    days on market $239,900 Active 276 DOM
13. 2026-09-11
    days on market $239,900 Active 275 DOM
14. 2026-09-05
    pricedays on market $239,900 Active 269 DOM
15. 2026-09-04
    days on market $238,900 Active 268 DOM
16. 2026-09-03
    days on market $238,900 Active 267 DOM
17. 2026-08-30
    days on market $238,900 Active 263 DOM
18. 2026-08-29
    days on market $238,900 Active 262 DOM
19. 2026-08-28
    days on market $238,900 Active 261 DOM
20. 2026-08-27
    days on market $238,900 Active 260 DOM
21. 2026-08-26
    days on market $238,900 Active 259 DOM
22. 2026-08-25
    days on market $238,900 Active 258 DOM
23. 2026-08-24
    days on market $238,900 Active 257 DOM
24. 2026-08-23
    days on market $238,900 Active 256 DOM
25. 2026-08-22
    days on market $238,900 Active 255 DOM
26. 2026-08-21
    days on market $238,900 Active 254 DOM
27. 2026-08-20
    days on market $238,900 Active 253 DOM
28. 2026-08-19
    days on market $238,900 Active 252 DOM
29. 2026-08-18
    days on market $238,900 Active 251 DOM
30. 2026-08-17
    days on market $238,900 Active 250 DOM
31. 2026-08-16
    days on market $238,900 Active 249 DOM
32. 2026-08-15
    days on market $238,900 Active 248 DOM
33. 2026-08-14
    days on market $238,900 Active 247 DOM
34. 2026-08-13
    days on market $238,900 Active 246 DOM
35. 2026-08-12
    days on market $238,900 Active 245 DOM
36. 2026-08-11
    days on market $238,900 Active 244 DOM
37. 2026-08-10
    days on market $238,900 Active 243 DOM
38. 2026-08-09
    days on market $238,900 Active 242 DOM
39. 2026-08-08
    days on market $238,900 Active 241 DOM
40. 2026-08-07
    days on market $238,900 Active 240 DOM
41. 2026-08-06
    days on market $238,900 Active 239 DOM
42. 2026-08-05
    days on market $238,900 Active 238 DOM
43. 2026-08-04
    days on market $238,900 Active 237 DOM
44. 2026-08-03
    days on market $238,900 Active 236 DOM
45. 2026-07-31
    days on market $238,900 Active 233 DOM
46. 2026-07-29
    days on market $238,900 Active 231 DOM
47. 2026-07-27
    days on market $238,900 Active 229 DOM
48. 2026-07-25
    days on market $238,900 Active 227 DOM
49. 2026-07-23
    days on market $238,900 Active 225 DOM
50. 2026-07-22
    days on market $238,900 Active 224 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

• 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
• 🔥 Wildfire 4/10 Moderate
• 🌡 Heat 8/10 Severe 6 d/yr ≥110°F today · 20 d/yr by 30 yrs out
• 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
• 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Taxation est. · year 1

• Rental income: $25,733
• − Mortgage interest: −$15,978
• − Property taxes: −$4,279
• − Insurance: −$1,426
• − Repairs & maintenance: −$2,059
• − Management: −$2,059
• − Depreciation: −$8,298
• Taxable loss: −$8,364
• Est. tax savings @ 24.0%: +$2,007
• After-tax cash flow: $-1,318/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Condition & rehab AI · 6 photos

Good 80/100 Cosmetic rehab Est. rehab $6,730–$20,190 screening

This two-story townhome presents as move-in ready with a good exterior and curb appeal. Minor updates to the exterior and interior can further enhance its value.

Value-add opportunities

• Both Painting the exterior siding — Fresh paint can enhance curb appeal and property value. ↑
• Both Landscaping improvements — A well-maintained yard can increase both resale and rental value. ↑
• Both Interior updates (paint, flooring, etc.) — Updating interior spaces can significantly increase the home's value for both buyers and renters. ↑

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 38/100

Zoned Schools

Elementary Sam Houston El C+ TX #505/4,322 Nat'l #8,534/41,679 Middle Stephen F Austin F TX #1,036/1,662 Nat'l #8,750/14,009 High Travis B Bryan H S F TX #1,170/1,632 Nat'l #11,740/17,239

Schools (NCES district)

• District: Bryan ISD
• NCES district ID: 4811790
• Math proficiency: 30% ▼ -8.00%
• Reading proficiency: 32% ▼ -3.00%
• Median HH income: $41,895
• Composite: 26.26/100
• National rank: #7253
• State rank: #608 of 826 in TX

B Composite livability gradescore 76/100

Livability — Bryan

• Score: 76/100
• State rank: #99
• US rank: #3341

Category grades

Amenities C- Commute F Cost of living A+ Crime C- Employment D+ Housing A+ Health & safety A+ User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Bryan, TX
• County: Brazos County · 267,942 people
• City population: 101,772
• Metro: College Station-Bryan, TX
• Population (ZIP): 76,764
• Household income: $88,851
• Rent vs Own: 37.2% rent · 62.8% own
• Severe rent burden: 13% of renters

---

Population outlook (Brazos County) Hauer SSP2

• Today (2025): 267,942 people
• By 2030: 296,630 · +10.7%
• By 2040: 354,560 · +32.3%
• By 2050: 414,616 · +54.7%
• By 2075: 562,158 · +109.8%
• By 2100: 678,828 · +153.3%

---

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (69%)
• Race & ethnicity: White 69% Hispanic / Latino 16% Two or more races 9% Asian 8% Black 5%
• Hispanic origin (detail): Mexican 12%
• Common ancestry: Lithuanian 2% Romanian 2% Italian 2%
• Foreign-born: 11% · Canada, China, South Korea
• Languages at home: 83% English-only · Spanish 8% Other Indo-European 3% Chinese 2%

---

Political lean MEDSL · Brazos

• 2024 margin: Strong R (+24.9) · D 36.9% · R 61.7% · Other 1.4%
• 2008→2024 swing: +4.1pp toward D · 2008: -28.9pp · 2024: -24.9pp
• All cycles: 2024: R+24.9 2020: R+14.3 2016: R+23.7 2012: R+35.3 2008: R+28.9

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -133.31%
• Current HPI: 175.9669
• Rent YoY: ▲ 3.13%
• Metro: College Station-Bryan, TX
• State GDP YoY: ▲ 3.95%
• F500 in state: 110

---

Industry mix (Fortune 500 HQ in TX)

Industry	F500 HQs	Revenue
▸Energy	16	$1,198B
▸Technology	5	$198B
▸Engineering / Construction	4	$72B
▸Energy Services	3	$60B
▸Utilities	3	$41B
▸Healthcare	2	$330B

Price history

+0.4% since first listed

2 events — show timeline

• 2026-05-20 Price Changed $235,900 Zillow
• 2025-12-10 Listed $234,900 Zillow