506 Clay StBryanTX77801
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 506 Clay St, Bryan, TX, 77801 priced at $435,000 pairs $2,774/mo rent with after a $2,129/mo payment. Total monthly income equals $2,774/mo. Return on cash invested is 17.25% in year one, and rental yield stands at 7.65% on a $435,000 basis. Equity gained on principal adds $2,807/yr, and 5% annual appreciation accumulates to $120,182 by year five. Five-year ROI measures 89.81% and total cumulative return in cash reaches $129,504. For financing, Ziffy Mortgage’s DSCR program evaluates $2,774/mo property income against a $2,129/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1955
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77801, Bryan, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,202 (100%) |
| Owner Occupied HU | 1,138 (13.9%) |
| Renter Occupied HU | 5,689 (69.4%) |
| Vacant Housing Units | 1,375 (16.8%) |
| Median Home Value | $186,990 |
| Average Home Value | $328,864 |
Housing Distribution
Address Breakdown
Residential
6,166
Single Family
4,308
Multi-Family
1,858
Businesses
330
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices