3264 Rose Hill 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 3264 Rose Hill Ln, Bryan, TX, 77808 priced at $624,900 pairs $4,327/mo rent with after a $3,059/mo payment. Total monthly income equals $4,327/mo. Return on cash invested is 19.21% in year one, and rental yield stands at 8.31% on a $624,900 basis. Equity gained on principal adds $4,032/yr, and 5% annual appreciation accumulates to $172,648 by year five. Five-year ROI measures 100.31% and total cumulative return in cash reaches $206,237. For financing, Ziffy Mortgage’s DSCR program evaluates $4,327/mo property income against a $3,059/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2019
0.27 Acres lot
$N/A/sqft
$350 annually 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
Listed by: David Cunningham • Cunningham Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #33303033
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.