Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Bryan at 5303 Lyle Pl, Bryan, TX, 77807 priced at $322,025 pairs $2,506/mo rent with $175/mo cash flow after a $1,576/mo payment. Total monthly income equals $2,506/mo, and annual cash flow comes to $2,094/yr on $106,751 invested. Return on cash invested is 21.87% in year one, and rental yield stands at 9.34% on a $322,025 basis. Equity gained on principal adds $2,078/yr, and 5% annual appreciation accumulates to $88,970 by year five. Five-year ROI measures 114.75% and total cumulative return in cash reaches $122,499. For financing, Ziffy Mortgage’s DSCR program evaluates $2,506/mo property income against a $1,576/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
6,534 sqft lot
$N/A/sqft
$500 annually HOA
Neighborhood data shown for ZIP Code: 77807, Bryan, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,253 (100%) |
| Owner Occupied HU | 4,189 (57.8%) |
| Renter Occupied HU | 2,111 (29.1%) |
| Vacant Housing Units | 953 (13.1%) |
| Median Home Value | $296,975 |
| Average Home Value | $351,530 |
Residential
6,837
Single Family
5,603
Multi-Family
1,234
Businesses
216
Date | Event | Price |
|---|---|---|
| 2025-03-26 | Price change | $322,025 |
| 2025-03-20 | Listed for sale | $322,023 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Clay Lee • CENTURY 21 Integra
Mls Name: BCSMLS
Mls Provider:
Mls ID: #25003806
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.
