3566 Leesburg 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 3566 Leesburg Path, Bryan, TX, 77808 generates $3,268/mo in rent and, after a $2,032/mo payment, leaves $316/mo in cash flow. Total monthly income is $3,268/mo, and annual cash flow is $3,788/yr on $137,639 invested. Return on cash invested sits at 22.66% in year one, and rental yield is 9.45% on a $415,200 entry. Equity gained on principal adds $2,679/yr, while 5% annual appreciation builds toward $114,712 over five years. Five-year ROI reaches 118.81% and total cumulative return in cash sums $163,524. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,268/mo property income rather than buyer’s personal income.
Single Family
Built in 2018
1,650 sqft 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