4700 Pembrook LnBryanTX77802
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
Investment property for sale in Bryan at 4700 Pembrook Ln, Bryan, TX, 77802 uses $94,444 cash to close to unlock $4,938/yr annual cash flow and $411/mo monthly cash flow. Total monthly income runs $2,437/mo, and a $1,394/mo payment keeps the spread at $411/mo. Purchase price stands at $284,900, and rental yield measures 10.26% with $2,437/mo rent. Return on cash invested shows 25.14% in year one, and 5% annual appreciation builds toward $78,713 over five years. Five-year ROI reaches 132.11% and total cumulative return in cash records $124,775. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,437/mo property income covering a $1,394/mo payment rather than investor’s personal income.
Single Family
Built in 1994
7,148 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77802, Bryan, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,627 (100%) |
| Owner Occupied HU | 6,256 (45.9%) |
| Renter Occupied HU | 6,078 (44.6%) |
| Vacant Housing Units | 1,293 ( 9.5%) |
| Median Home Value | $276,906 |
| Average Home Value | $343,455 |
Housing Distribution
Address Breakdown
Residential
12,585
Single Family
8,403
Multi-Family
4,182
Businesses
1,137
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices