4742 Bryan LnKountzeTX77625
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 4742 Bryan Ln, Kountze, TX, 77625 in Kountze is narrow, $101/mo net on $3,834/mo rent after the $2,361/mo debt service, but the property operates at break-even-plus, not a loss. At $525,000 with a 8.76% yield, the long-run equity case via 5% appreciation ($145,048 over five years) and $4,835/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.62 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $207,676.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.8% | 6.2% |
| Monthly Cash Flow | $101 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $3,834 |
| Total Monthly Debt Service | $3,524 |
| DSCR Ratio | 1.09x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in N/A
5 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77625, Kountze, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,169 (100%) |
| Owner Occupied HU | 3,170 (76.0%) |
| Renter Occupied HU | 552 (13.2%) |
| Vacant Housing Units | 447 (10.7%) |
| Median Home Value | $191,443 |
| Average Home Value | $202,597 |
Housing Distribution
Address Breakdown
Residential
3,661
Single Family
3,661
Multi-Family
0
Businesses
265
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
Single Family
Built in N/A
5 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77625, Kountze, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,169 (100%) |
| Owner Occupied HU | 3,170 (76.0%) |
| Renter Occupied HU | 552 (13.2%) |
| Vacant Housing Units | 447 (10.7%) |
| Median Home Value | $191,443 |
| Average Home Value | $202,597 |
Housing Distribution
Address Breakdown
Residential
3,661
Single Family
3,661
Multi-Family
0
Businesses
265
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cathy Ferguson • RE/MAX ONE
Mls Name: BBOR
Mls Provider:
Mls ID: #256749
Disclaimer: All information provided is deemed reliable but is not guaranteed. Information being provided is for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.