1422 Desire LnBryanTX77803
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 1422 Desire Ln, Bryan, TX, 77803 priced at $280,000 converts $3,922/mo rent into $1,890/mo cash flow after a $1,370/mo obligation. Total monthly income equals $3,922/mo, and annual cash flow totals $22,681/yr on $92,820 invested. Return on cash invested prints 44.34% in year one, and rental yield reads 16.81% against a $280,000 entry. Equity gained on principal adds $1,807/yr, while 5% annual appreciation compiles into $77,359 by year five. Five-year ROI reaches 235.32% and total cumulative return in cash sums $218,421. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,922/mo property income covering a $1,370/mo payment, not borrower’s personal income.
Single Family
Built in 2021
4,225 sqft lot
$N/A/sqft
$495 annually 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
Listed by: Allison Bauerschlag • Walsh &Mangan Premier RE Group
Mls Name: BCSMLS
Mls Provider:
Mls ID: #24011607
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.