Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$324,900

For Sale - Active
3048 Peterson Cir, Bryan, TX 77802
3 Beds
2 Baths
1,544 Square Feet
0.14 Acres Lot
Built in 2017
For Sale - Active
Units n/a
Checked: 12 hours ago
Updated: Aug 19, 2025 at 03:44PM

Investment Summary


Monthly Cash Flow
-$746
Cap Rate
2.9%
Cash-on-Cash Return
-12.0%
Debt Coverage Ratio
0.51
Internal Rate of Return (5 years)
-7.6%

Property Description


0.14 Acres Lot
Built in 2017
For Sale - Active
Units n/a

Welcome home to this 3-bed, 2-baths retreat in the heart of Briar Creek Meadows. From the moment you step inside, you’ll notice the open layout designed for comfortable living and entertaining. The kitchen is the heart of the home with granite countertops, stainless appliances, gas cooking, and timeless white cabinetry that flows into the dining and living areas. Natural light fills the space, highlighting the neutral tile flooring that runs throughout—no carpet in sight. The primary suite offers a peaceful escape with a tray ceiling, rich accent wall, and a view of the backyard. The en-suite bath features a large vanity, walk-in shower, and direct access to a spacious walk-in closet with custom built-ins. Two secondary bedrooms are tucked away with a shared full bath. Step outside to a generous backyard with a covered patio, ideal for morning coffee or evening gatherings. With solar screens, a 2-car garage, and thoughtful details throughout, this home is ready for its next chapter.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attached Garage
  • Details: Attached
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 6
  • # of Stories: 1
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Brick Veneer
  • Foundation: Slab
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • HOA Fee: $250/annually

Land Information

  • Land Use: Residential
  • Land Use Subtype: Patio Home

Lot Information

  • Parcel ID: 14772005020020
  • Lot Size: 6098 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 2017

Tax Information

  • Annual Tax: $6,798

Utilities

  • Water & Sewer: Public
  • Heating: Natural Gas
  • Cooling: Ceiling Fan(s), Electric

Location

  • County: Brazos

Listing Details


Listed by:
Kristi Fox-Satsky
Century 21 Integra Unlocked
(979) 255-5369

Source:
Houston Association of REALTORS
MLS#: 10032042
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$746
Cap Rate
2.9%
Cash-on-Cash Return
-12.0%
Debt Coverage Ratio
0.51
Internal Rate of Return (5 years)
-7.6%

Purchase Details

Find an Agent

Purchase price:
$324,900
Amount financed:
-$259,920
Down payment:
$64,980
Closing costs:
$9,747
Rehab costs:
$0
Initial cash invested:
$74,727
Square feet:
1,544
Cost per square foot:
$210
Monthly rent per square foot:
$1.30

Financing Details

Find a Lender

Loan amount:
$259,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,538
Property tax:
$567
Insurance:
$140
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,245

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,000 $24,000
Vacancy loss: (6%)
6% -$120 -$1,440
Operating income:
$1,880 $22,560

Operating Expenses


% Rent Monthly Yearly
Property taxes: (28%)
28%-$567-$6,798
Insurance: (7%)
7%-$140-$1,680
Property management: (8%)
8%-$160-$1,920
Repairs & maintenance: (5%)
5%-$100-$1,200
Capital expenditures: (5%)
5%-$100-$1,200
HOA fees: (1%)
1%-$21-$252
Total operating expenses: (54%)
54%-$1,088-$13,050

Cash Flow


Monthly Yearly
Net operating income:
$792 $9,504
Mortgage payments:
-$1,538 -$18,456
Cash flow:
$746 $8,952