409 S Bryson StBogataTX75417
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 Bogata at 409 S Bryson St, Bogata, TX, 75417 priced at $429,900 converts $3,520/mo rent into $463/mo cash flow after a $2,104/mo obligation. Total monthly income equals $3,520/mo, and annual cash flow totals $5,557/yr on $142,512 invested. Return on cash invested prints 23.81% in year one, and rental yield reads 9.83% against a $429,900 entry. Equity gained on principal adds $2,774/yr, while 5% annual appreciation compiles into $118,773 by year five. Five-year ROI reaches 124.99% and total cumulative return in cash sums $178,123. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,520/mo property income covering a $2,104/mo payment, not borrower’s personal income.
Single Family
Built in 2000
1.43 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75417, Bogata, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,274 (100%) |
| Owner Occupied HU | 843 (66.2%) |
| Renter Occupied HU | 265 (20.8%) |
| Vacant Housing Units | 166 (13.0%) |
| Median Home Value | $145,363 |
| Average Home Value | $201,340 |
Housing Distribution
Address Breakdown
Residential
1,040
Single Family
1,040
Multi-Family
0
Businesses
58
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Montana Grizzle • Glass Land and Home LLC
Mls Name: NTREIS
Mls ID: #20697335
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.