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 14626 Bergenia Dr, Cypress, TX, 77429 listed at $296,000 pairs $2,231/mo rent with a $1,449/mo payment to leave $43/mo cash flow. Total monthly income runs $2,231/mo, and annual cash flow reaches $510/yr on $98,124 cash to close. Return on cash invested measures 20.43% in year one, and rental yield registers 9.04% at a $296,000 basis. Equity gained on principal adds $1,910/yr, and annual property appreciation at 5% supports $81,779 by year five. Five-year ROI tracks 107.23% and total cumulative return in cash totals $105,220. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,231/mo property income relative to a $1,449/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2014
3,622 sqft lot
$N/A/sqft
$1,000 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 |
|---|---|---|
| 2024-10-16 | Listed for sale | $296,000 |
| 2020-11-21 | Listing removed | $1,750 |
| 2020-10-10 | Listed for rent | $1,750 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $258,745 | 2.59% |
| 2023-12-27 | $1732.91 | 1.37% | $252,224 | 2.29% |
| 2022-12-27 | $1709.47 | N/A | $246,582 | 17.10% |
Listed by: Jill Smith • eXp Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #25051920
Disclaimer: Copyright 2024, 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.
