2504 Shady Route LnBryanTX77808
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 2504 Shady Route Ln, Bryan, TX, 77808 priced at $211,877 pairs $2,262/mo rent with $697/mo cash flow after a $1,037/mo payment. Total monthly income equals $2,262/mo, and annual cash flow comes to $8,363/yr on $70,237 invested. Return on cash invested is 31.82% in year one, and rental yield stands at 12.81% on a $211,877 basis. Equity gained on principal adds $1,367/yr, and 5% annual appreciation accumulates to $58,538 by year five. Five-year ROI measures 168.26% and total cumulative return in cash reaches $118,181. For financing, Ziffy Mortgage’s DSCR program evaluates $2,262/mo property income against a $1,037/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2023
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77808, Bryan, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,716 (100%) |
| Owner Occupied HU | 5,335 (79.4%) |
| Renter Occupied HU | 925 (13.8%) |
| Vacant Housing Units | 456 ( 6.8%) |
| Median Home Value | $406,616 |
| Average Home Value | $473,060 |
Housing Distribution
Address Breakdown
Residential
6,566
Single Family
6,566
Multi-Family
0
Businesses
382
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices