401 N Depot StBrysonTX76427
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 Bryson at 401 N Depot St, Bryson, TX, 76427 generates $1,094/mo in rent and, after a $685/mo payment, leaves $99/mo in cash flow. Total monthly income is $1,094/mo, and annual cash flow is $1,187/yr on $46,377 invested. Return on cash invested sits at 22.47% in year one, and rental yield is 9.38% on a $139,900 entry. Equity gained on principal adds $903/yr, while 5% annual appreciation builds toward $38,652 over five years. Five-year ROI reaches 117.76% and total cumulative return in cash sums $54,615. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,094/mo property income rather than buyer’s personal income.
Single Family
Built in 1983
0.48 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76427, Bryson, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 381 (100%) |
| Owner Occupied HU | 247 (64.8%) |
| Renter Occupied HU | 76 (19.9%) |
| Vacant Housing Units | 58 (15.2%) |
| Median Home Value | $142,361 |
| Average Home Value | $273,350 |
Housing Distribution
Address Breakdown
Residential
115
Single Family
115
Multi-Family
0
Businesses
22
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices