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 5319 Lyle Pl, Bryan, TX, 77807 priced at $289,700 converts $2,252/mo rent into $150/mo cash flow after a $1,418/mo obligation. Total monthly income equals $2,252/mo, and annual cash flow totals $1,802/yr on $96,036 invested. Return on cash invested prints 21.79% in year one, and rental yield reads 9.33% against a $289,700 entry. Equity gained on principal adds $1,869/yr, while 5% annual appreciation compiles into $80,039 by year five. Five-year ROI reaches 114.34% and total cumulative return in cash sums $109,806. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,252/mo property income covering a $1,418/mo payment, not borrower’s personal income.
Single Family
Built in 2024
6,019 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 |
|---|---|---|
| 2024-05-08 | Price change | $289,700 |
| 2024-04-16 | Listed for sale | $289,673 |
| 2024-03-13 | Listing removed | $329,341 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $54,075 | N/A |
Listed by: Clay Lee • CENTURY 21 Integra
Mls Name: BCSMLS
Mls Provider:
Mls ID: #24006939
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.
