4504 E OsrBryanTX77808
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
Total monthly income runs $5,708/mo, and a $8,767/mo payment. Purchase price stands at $1,791,100, and rental yield measures 3.82% with $5,708/mo rent. Return on cash invested shows 5.83% in year one, and 5% annual appreciation builds toward $494,848 over five years. Five-year ROI reaches 28.51% and total cumulative return in cash records $165,433. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,708/mo property income covering a $8,767/mo payment rather than investor’s personal income.
Single Family
Built in 2002
2.36 Acres 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