3548 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
Rental property for sale in Bryan at 3548 Chantilly Path, Bryan, TX, 77808 offers $7,256/mo rent that, after a $2,656/mo payment, leaves $3,368/mo cash flow. Total monthly income is $7,256/mo, and annual cash flow is $40,416/yr on $178,548 cash. Return on cash invested measures 42.7% in year one, and rental yield stands at 16.04% at a $542,700 entry. Equity gained on principal adds $3,502/yr while 5% annual appreciation compounds into $149,938 by year five. Five-year ROI records 226.32% and total cumulative return in cash reaches $404,086. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $7,256/mo property income versus a $2,656/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
8,518 sqft lot
$N/A/sqft
$29 monthly 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