1403 S Pine StBradyTX76825
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 Brady at 1403 S Pine St, Brady, TX, 76825 priced at $450,000 converts $5,509/mo rent into $2,309/mo cash flow after a $2,203/mo obligation. Total monthly income equals $5,509/mo, and annual cash flow totals $27,702/yr on $149,175 invested. Return on cash invested prints 38.48% in year one, and rental yield reads 14.69% against a $450,000 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation compiles into $124,327 by year five. Five-year ROI reaches 203.64% and total cumulative return in cash sums $303,786. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,509/mo property income covering a $2,203/mo payment, not borrower’s personal income.
Single Family
Built in 1975
0.44 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76825, Brady, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,409 (100%) |
| Owner Occupied HU | 1,869 (54.8%) |
| Renter Occupied HU | 830 (24.3%) |
| Vacant Housing Units | 710 (20.8%) |
| Median Home Value | $110,176 |
| Average Home Value | $205,555 |
Housing Distribution
Address Breakdown
Residential
2,864
Single Family
2,736
Multi-Family
128
Businesses
373
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: McKenna Behrens • Exp Realty, LLC
Mls Name: NTREIS
Mls ID: #20607515
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.