3316 Stoneleigh RdBryanTX77808
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 3316 Stoneleigh Rd, Bryan, TX, 77808 generates $6,708/mo in rent and, after a $3,303/mo payment, leaves $1,880/mo in cash flow. Total monthly income is $6,708/mo, and annual cash flow is $22,558/yr on $222,042 invested. Return on cash invested sits at 30.22% in year one, and rental yield is 11.93% on a $674,900 entry. Equity gained on principal adds $4,355/yr, while 5% annual appreciation builds toward $186,462 over five years. Five-year ROI reaches 159.37% and total cumulative return in cash sums $353,875. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $6,708/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
0.41 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: Jennifer Fredericks • Inhabit Real Estate Group
Mls Name: BCSMLS
Mls Provider:
Mls ID: #24005487
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.