5626 Hayduke LnBryanTX77802
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 5626 Hayduke Ln, Bryan, TX, 77802 listed at $487,900 pairs $4,268/mo rent with a $2,388/mo payment to leave $798/mo cash flow. Total monthly income runs $4,268/mo, and annual cash flow reaches $9,582/yr on $161,739 cash to close. Return on cash invested measures 25.83% in year one, and rental yield registers 10.5% at a $487,900 basis. Equity gained on principal adds $3,148/yr, and annual property appreciation at 5% supports $134,798 by year five. Five-year ROI tracks 135.83% and total cumulative return in cash totals $219,685. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,268/mo property income relative to a $2,388/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
8,712 sqft lot
$N/A/sqft
No 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