10523 Berry Branch Ln · Bryan, TX 77845

$237,900

3 bd · 2.5 ba · 1,346 sqft · SingleFamily · 27 Days on market

Built 2026 Good condition Est $264k · 10% under

---

Why this score? — see what drove the C+ 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 +24.8/30.0
• ARV discount +11.9/15.0
• DSCR +8.0/10.0
• 1% rule +6.4/10.0
• Condition / age +4.0/5.0
• Livability +3.8/5.0
• Rent growth +3.3/5.0
• Schools +2.6/10.0
• Appreciation +0.0/10.0

Listing remarks

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 be

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

Property features AI

Finance

• Financial info: List price $235,900

Exterior

• Parking: 1-car garage; 1 total parking space
• Home design: Single-family property; Active listing
• Exterior features: Living area approximately 1,346

Interior

• Bedrooms: 3 bedrooms
• Bathrooms: 2 full bathrooms and 1 half bathroom
• Interior features: Spec-built home (The 1340 plan)

What this means for you Summary

Snapshot

• This is a 3-bed/2.5-bath single-family listed at $238k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $502 ($6k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($3k rent vs $238k).
• Recommended offer: $234k (1.5% below list) — sets the bar for market timing.
• Cap rate 8.8% vs local median 4.0% 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: schools C-, crime C-, amenities C-.
• 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.
• Market conditions: Rents rising (+3.1%/yr); 1168 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 2,211 units permitted in Brazos County in 2024 (768 in 5+ unit buildings).
• This rent runs 37% of the median local income ($89k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k 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 27 days — a 2% lower offer ($234k) is reasonable based on typical stale-listing flexibility.

Recommended offer $234,331 (1.5% below list)

Questions for the listing agent

1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
2. 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.
3. 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.
4. 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: 1.14% ✓
• Cap rate: 8.82%
• Cash-on-cash: 9.04%
• DSCR: 1.40
• GRM: 7.3

CMA / ARV

• ARV (on-the-fly): $263,816
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
10650 Knox Landing Dr	0.44mi	3/2.0	1,415 (+5%)	1mo	$268,895	$190	68
10700 Blocker Ct	0.30mi	3/2.0	1,446 (+7%)	10mo	$279,900	$194	64
10709 Blocker Ct	0.35mi	3/2.0	1,446 (+7%)	9mo	$302,900	$209	62
4533 Wisenbaker Way	0.52mi	3/2.0	1,446 (+7%)	2mo	$289,900	$200	60
4499 Wisenbaker Way	0.45mi	3/2.0	1,446 (+7%)	8mo	$274,900	$190	58
4525 Wisenbaker Way	0.52mi	3/2.0	1,446 (+7%)	5mo	$274,900	$190	58
10717 Blocker Ct	0.38mi	3/2.0	1,508 (+12%)	7mo	$298,900	$198	54
4521 Wisenbaker Way	0.52mi	3/2.0	1,508 (+12%)	3mo	$289,900	$192	52
4513 Wisenbaker Way	0.51mi	3/2.0	1,446 (+7%)	13mo	$290,900	$201	51
4527 Wisenbaker Way	0.52mi	3/2.0	1,508 (+12%)	3mo	$289,900	$192	51
4509 Wisenbaker Way	0.49mi	3/2.0	1,508 (+12%)	13mo	$299,900	$199	44
4517 Wisenbaker Way	0.52mi	3/2.0	1,508 (+12%)	13mo	$294,900	$196	43

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: -2.5%
• Equity multiple: 0.91×
• Total profit: $-6,209
• Equity at exit: $35,472

10-year hold

• IRR: 7.4%
• Equity multiple: 1.56×
• Total profit: $37,357
• Equity at exit: $20,569

Cash invested: $66,612 (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 →

ZIP-level market 77845

• Rents YoY: 3.1%
• Active inventory: 1168
• Price-to-rent: 7.3×

Monthly cashflow live

• Estimated rent: $2,716 medium
• Mortgage (P&I): −$1,248
• Tax est. 1.5%: −$297 /mo · $3,568/yr
• Insurance: −$99
• HOA: −$0
• Vacancy / Maint / Mgmt: −$570
• Net cashflow: $502

Break-even live

Break-even rent $2,081

Max offer price $237,900

Occupancy floor 77%

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: $59,475
• Closing costs: $7,137
• Reserves months: —
• Total cash needed: —

Rent comps 4 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1720 Summit Crossing Ln College Station, TX	1.0–3.0	1.0–2.0	983	$2,205	$2.24	13d	46	1.15mi
1762 Dakota Ln Unit 1328094P College Station, TX	3.0	3.0	1506	$2,852	$1.89	21d	1	1.39mi
1761 Dakota Ln College Station, TX	3.0	2.5	1598	$2,250	$1.41	21d	1	1.41mi
3819 Black Hawk Ln Unit 1328095P College Station, TX	2.0	2.0	1162	$4,264	$3.67	13d	1	1.46mi

Listing history 15 events

1. 2026-06-18
   days on market $237,900 Active 27 DOM
2. 2026-06-17
   days on market $237,900 Active 26 DOM
3. 2026-06-16
   days on market $237,900 Active 25 DOM
4. 2026-06-15
   days on market $237,900 Active 24 DOM
5. 2026-06-14
   days on market $237,900 Active 22 DOM
6. 2026-06-13
   days on market $237,900 Active 21 DOM
7. 2026-06-10
   days on market $237,900 Active 19 DOM
8. 2026-06-09
   days on market $237,900 Active 18 DOM
9. 2026-06-08
   days on market $237,900 Active 17 DOM
10. 2026-06-07
    days on market $237,900 Active 16 DOM
11. 2026-06-03
    days on market $237,900 Active 12 DOM
12. 2026-06-02
    days on market $237,900 Active 11 DOM
13. 2026-06-01
    days on market $237,900 Active 10 DOM
14. 2026-05-31
    days on market $237,900 Active 9 DOM
15. 2026-05-30
    pricedays on market $237,900 Active 8 DOM

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

Taxation est. · year 1

• Rental income: $32,592
• − Mortgage interest: −$13,326
• − Property taxes: −$3,568
• − Insurance: −$1,190
• − Repairs & maintenance: −$2,607
• − Management: −$2,607
• − Depreciation: −$6,921
• Taxable income: $2,372
• Est. tax owed @ 24.0%: −$569
• After-tax cash flow: $5,449/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 · 2 photos

Good 80/100 Cosmetic rehab

This two-story townhome is in good condition with a good exterior and interior. A fresh coat of paint and a new light fixture would significantly enhance its curb appeal and rental value.

Value-add opportunities

• Both Paint exterior — Enhances curb appeal and value
• Rental Replace light fixture — Improves aesthetics and functionality

Renovation cost estimate screening

Value-add ROI direction

• Both Paint exterior — Enhances curb appeal and value ↑
• Rental Replace light fixture — Improves aesthetics and functionality ↑

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

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 · 233,400 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: 3329.0

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