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% |
Investment property for sale in Cypress at 10826 Day Jassamine Way, Cypress, TX, 77433 listed at $355,300 pairs $2,580/mo rent with a $1,739/mo payment to leave $53/mo cash flow. Total monthly income runs $2,580/mo, and annual cash flow reaches $641/yr on $117,782 cash to close. Return on cash invested measures 20.45% in year one, and rental yield registers 8.71% at a $355,300 basis. Equity gained on principal adds $2,293/yr, and annual property appreciation at 5% supports $98,163 by year five. Five-year ROI tracks 106.99% and total cumulative return in cash totals $126,010. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,580/mo property income relative to a $1,739/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77433, Cypress, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 45,531 (100%) |
| Owner Occupied HU | 35,404 (77.8%) |
| Renter Occupied HU | 7,715 (16.9%) |
| Vacant Housing Units | 2,412 ( 5.3%) |
| Median Home Value | $399,699 |
| Average Home Value | $445,853 |
Residential
41,894
Single Family
37,471
Multi-Family
4,423
Businesses
1,679
Date | Event | Price |
|---|---|---|
| 2025-10-21 | Listing removed | $360,000 |
| 2025-10-04 | Price change | $360,000 |
| 2025-09-26 | Price change | $345,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • N/A
Mls Name: Chesmar Homes
Mls ID: #N/A
