405 Marble Falls DrBryanTX77803
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 405 Marble Falls Dr, Bryan, TX, 77803 generates $2,213/mo in rent and, after a $1,346/mo payment, leaves $242/mo in cash flow. Total monthly income is $2,213/mo, and annual cash flow is $2,909/yr on $91,159 invested. Return on cash invested sits at 23.1% in year one, and rental yield is 9.66% on a $274,990 entry. Equity gained on principal adds $1,774/yr, while 5% annual appreciation builds toward $75,975 over five years. Five-year ROI reaches 121.26% and total cumulative return in cash sums $110,540. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,213/mo property income rather than buyer’s personal income.
Single Family
Built in 2020
6,764 sqft lot
$N/A/sqft
$125 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77803, Bryan, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,858 (100%) |
| Owner Occupied HU | 6,011 (55.4%) |
| Renter Occupied HU | 3,881 (35.7%) |
| Vacant Housing Units | 966 ( 8.9%) |
| Median Home Value | $137,321 |
| Average Home Value | $206,951 |
Housing Distribution
Address Breakdown
Residential
10,703
Single Family
9,656
Multi-Family
1,047
Businesses
861
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kim Hagerty • Kim Hagerty Realty
Mls Name: BCSMLS
Mls Provider:
Mls ID: #25004962
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.