3516 Chantilly PathBryanTX77808
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
Investment property for sale in Bryan at 3516 Chantilly Path, Bryan, TX, 77808 offers a 8.98% rental yield on a $475,000 purchase with $3,553/mo rent. Total monthly income registers $3,553/mo, and a $2,325/mo payment leaves $60/mo available for distribution. Annual cash flow reaches $725/yr on $157,463 to close, and return on cash invested stands at 20.37% in year one. Equity gained on principal adds $3,065/yr while 5% annual appreciation supports $131,234 over five years. Portfolio math shows five-year ROI at 106.84% and total cumulative return in cash at $168,235. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,553/mo property income against a $2,325/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2021
N/A 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: Anthony Giglio • Metrolina Estate Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #48408177
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.