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 Cypress at 11103 Bluewater Lagoon Cir, Cypress, TX, 77433 generates $4,357/mo in rent and, after a $2,619/mo payment, leaves $393/mo in cash flow. Total monthly income is $4,357/mo, and annual cash flow is $4,716/yr on $176,015 invested. Return on cash invested sits at 22.74% in year one, and rental yield is 9.77% on a $535,000 entry. Equity gained on principal adds $3,452/yr, while 5% annual appreciation builds toward $147,811 over five years. Five-year ROI reaches 119.62% and total cumulative return in cash sums $210,556. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,357/mo property income rather than buyer’s personal income.
Single Family
Built in 2018
6,250 sqft lot
$N/A/sqft
$1,909 annually 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 |
|---|---|---|
| 2025-04-07 | Price change | $535,000 |
| 2025-02-21 | Price change | $539,000 |
| 2025-02-09 | Price change | $549,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-07 | N/A | N/A | $482,846 | -14.48% |
| 2023-04-07 | N/A | N/A | $564,608 | 15.86% |
| 2022-04-07 | $2325.20 | N/A | $487,310 | 34.18% |
What's Special
Radiant Attic Barrier
Listed by: Beverly Wallery • RE/MAX The Woodlands & Spring
Mls Name: HAR
Mls Provider:
Mls ID: #65402732
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.
