5304 Lyle PlBryanTX77807
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 5304 Lyle Pl, Bryan, TX, 77807 priced at $290,545 converts $2,280/mo rent into $172/mo cash flow after a $1,422/mo obligation. Total monthly income equals $2,280/mo, and annual cash flow totals $2,067/yr on $96,316 invested. Return on cash invested prints 22.06% in year one, and rental yield reads 9.42% against a $290,545 entry. Equity gained on principal adds $1,875/yr, while 5% annual appreciation compiles into $80,272 by year five. Five-year ROI reaches 115.78% and total cumulative return in cash sums $111,511. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,280/mo property income covering a $1,422/mo payment, not borrower’s personal income.
Single Family
Built in 2025
6,969 sqft lot
$N/A/sqft
$500 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77807, Bryan, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
6,837
Single Family
5,603
Multi-Family
1,234
Businesses
216
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Clay Lee • CENTURY 21 Integra
Mls Name: BCSMLS
Mls Provider:
Mls ID: #25003805
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.