18523 Waterfall Creek WayCypressTX77429
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
Investment property for sale in Cypress at 18523 Waterfall Creek Way, Cypress, TX, 77429 earns $1,908/mo cash flow from $5,980/mo rent with a $2,803/mo payment. Total monthly income totals $5,980/mo, and annual cash flow totals $22,890/yr on $188,418 capital. ROI tracks 32.21% on current figures, and rental yield reads 12.53% at a $572,700 purchase. Equity gained on principal adds $3,696/yr, and 5% annual appreciation supports $158,226 over five years. Five-year ROI reaches 169.99% and total cumulative return in cash sums $320,289. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,980/mo property income instead of your personal income.
Single Family
Built in 2015
9,385 sqft 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