5012 Grayson WayBryanTX77802
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 5012 Grayson Way, Bryan, TX, 77802 priced at $575,900 pairs $3,404/mo rent with after a $2,819/mo payment. Total monthly income equals $3,404/mo. Return on cash invested is 15.68% in year one, and rental yield stands at 7.09% on a $575,900 basis. Equity gained on principal adds $3,716/yr, and 5% annual appreciation accumulates to $159,111 by year five. Five-year ROI measures 81.36% and total cumulative return in cash reaches $154,145. For financing, Ziffy Mortgage’s DSCR program evaluates $3,404/mo property income against a $2,819/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2022
8,581 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