7532 Marys WayBryanTX77808
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 7532 Marys Way, Bryan, TX, 77808 priced at $940,000 converts $2,550/mo rent into after a $4,601/mo obligation. Total monthly income equals $2,550/mo. Return on cash invested prints 4.02% in year one, and rental yield reads 3.26% against a $940,000 entry. Equity gained on principal adds $6,066/yr, while 5% annual appreciation compiles into $259,705 by year five. Five-year ROI reaches 18.81% and total cumulative return in cash sums $58,170. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,550/mo property income covering a $4,601/mo payment, not borrower’s personal income.
Single Family
Built in 2022
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77808, Bryan, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,716 (100%) |
| Owner Occupied HU | 5,335 (79.4%) |
| Renter Occupied HU | 925 (13.8%) |
| Vacant Housing Units | 456 ( 6.8%) |
| Median Home Value | $406,616 |
| Average Home Value | $473,060 |
Housing Distribution
Address Breakdown
Residential
6,566
Single Family
6,566
Multi-Family
0
Businesses
382
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices