5047 Mooney Falls DrBryanTX77802
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 5047 Mooney Falls Dr, Bryan, TX, 77802 at $409,900 posts ROI 27.49% with $858/mo cash flow from $3,898/mo rent. Total monthly income equals $3,898/mo, and annual cash flow records $10,301/yr on $135,882 to close. Return on cash invested measures 27.49% and rental yield reads 11.41% at the current $409,900. Equity gained on principal adds $2,645/yr, and 5% annual appreciation supports $113,248 by year five. Five-year ROI prints 145.12% and total cumulative return in cash totals $197,188.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,898/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Townhouse
Built in 2024
4,199 sqft lot
$N/A/sqft
$125 monthly 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
Listed by: Jeffrey Leatherwood • Aggieland Properties
Mls Name: BCSMLS
Mls Provider:
Mls ID: #24007057
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.