1225 Henderson StBryanTX77803
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Bryan at 1225 Henderson St, Bryan, TX, 77803 priced at $190,100 converts $1,492/mo rent into $141/mo cash flow after a $930/mo obligation. Total monthly income equals $1,492/mo, and annual cash flow totals $1,687/yr on $63,018 invested. Return on cash invested prints 22.59% in year one, and rental yield reads 9.42% against a $190,100 entry. Equity gained on principal adds $1,227/yr, while 5% annual appreciation compiles into $52,521 by year five. Five-year ROI reaches 118.42% and total cumulative return in cash sums $74,624. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,492/mo property income covering a $930/mo payment, not borrower’s personal income.
Single Family
Built in 2003
1,251 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77803, Bryan, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,858 (100%) |
| Owner Occupied HU | 6,011 (55.4%) |
| Renter Occupied HU | 3,881 (35.7%) |
| Vacant Housing Units | 966 ( 8.9%) |
| Median Home Value | $137,321 |
| Average Home Value | $206,951 |
Housing Distribution
Address Breakdown
Residential
10,703
Single Family
9,656
Multi-Family
1,047
Businesses
861
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices