13014 Belgrave DrCypressTX77429
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 Cypress at 13014 Belgrave Dr, Cypress, TX, 77429 generates $3,742/mo in rent and, after a $1,958/mo payment, leaves $897/mo in cash flow. Total monthly income is $3,742/mo, and annual cash flow is $10,768/yr on $132,600 invested. Return on cash invested sits at 28.03% in year one, and rental yield is 11.23% on a $399,999 entry. Equity gained on principal adds $2,581/yr, while 5% annual appreciation builds toward $110,512 over five years. Five-year ROI reaches 147.62% and total cumulative return in cash sums $195,747. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,742/mo property income rather than buyer’s personal income.
Single Family
Built in 1980
0.47 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77429, Cypress, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 33,613 (100%) |
| Owner Occupied HU | 25,546 (76.0%) |
| Renter Occupied HU | 7,150 (21.3%) |
| Vacant Housing Units | 917 ( 2.7%) |
| Median Home Value | $371,673 |
| Average Home Value | $405,431 |
Housing Distribution
Address Breakdown
Residential
33,064
Single Family
29,175
Multi-Family
3,889
Businesses
1,782
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices