6
Map
412 N Bryan Street
About This Property
Payment Calculator
Your Estimated Monthly Payment
Cap Rate Calculator
What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Oct 8, 2026 | Temporarily off market | - | |
| Temporarily off market | |||
| Aug 5, 2026 | Listed by eXp Realty LLC | $199,900 | |
| Listed by eXp Realty LLC | |||
| Jul 23, 2026 | Temporarily off market | - | |
| Temporarily off market | |||
| Apr 8, 2026 | Listed by eXp Realty LLC | $199,900 | |
| Listed by eXp Realty LLC | |||
| |||
|
Income-producing duplex currently generating approximately $1,392/month with strong value-add and redevelopment potential in a rapidly developing Houston corridor. Ideal for investors, contractors, or first-time buyers looking to build sweat equity and create long-term value. Live in one unit while renting the other. Property requires significant TLC and is priced with renovation upside in mind. Conveniently located near shopping, dining, Downtown Houston, and major freeways with easy access to everyday amenities. Drive-by only. Buyer to independently verify all information and measurements.
| |||
| Jul 23, 2021 | Sold | ||
| Sold | |||
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017