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 14122 Cellini Dr, Cypress, TX, 77429 generates $2,228/mo in rent and, after a $1,223/mo payment, leaves $428/mo in cash flow. Total monthly income is $2,228/mo, and annual cash flow is $5,133/yr on $82,842 invested. Return on cash invested sits at 26.1% in year one, and rental yield is 10.7% on a $249,900 entry. Equity gained on principal adds $1,613/yr, while 5% annual appreciation builds toward $69,043 over five years. Five-year ROI reaches 137.41% and total cumulative return in cash sums $113,834. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,228/mo property income rather than buyer’s personal income.
Single Family
Built in 1983
6,599 sqft lot
$N/A/sqft
$280 annually HOA
Neighborhood data shown for ZIP Code: 77429, Cypress, TX area.
| 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 |
Residential
33,064
Single Family
29,175
Multi-Family
3,889
Businesses
1,782
Date | Event | Price |
|---|---|---|
| 2025-04-08 | Listed for sale | $249,900 |
| 2025-04-02 | Listed for rent | $1,825 |
| 2023-04-17 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-09 | $1576.97 | 4.20% | $208,513 | -7.50% |
| 2023-04-09 | $1513.44 | 27.69% | $225,427 | 31.86% |
| 2022-04-09 | $1185.20 | N/A | $170,960 | 13.97% |
Listed by: Karla Villanueva • City Spot Realty
Mls Name: HAR
Mls Provider:
Mls ID: #44248281
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.
