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 18602 Admiration Dr, Cypress, TX, 77433 earns $283/mo cash flow from $3,428/mo rent with a $2,080/mo payment. Total monthly income totals $3,428/mo, and annual cash flow totals $3,401/yr on $140,888 capital. ROI tracks 22.32% on current figures, and rental yield reads 9.68% at a $425,000 purchase. Equity gained on principal adds $2,742/yr, and 5% annual appreciation supports $117,420 over five years. Five-year ROI reaches 117.39% and total cumulative return in cash sums $165,389. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,428/mo property income instead of your personal income.
Single Family
Built in 2019
2,975 sqft lot
$N/A/sqft
$1,470 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 |
|---|---|---|
| 2025-01-20 | Price change | $425,000 |
| 2025-01-06 | Listed for sale | $450,000 |
| 2024-11-26 | Listing removed | $450,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $2662.33 | N/A | $428,069 | -10.08% |
| 2023-02-13 | N/A | N/A | $476,059 | 16.90% |
| 2022-02-13 | $2063.34 | N/A | $407,249 | 26.39% |
Listed by: Eleni Brooks • Coldwell Banker Realty - Memorial Office
Mls Name: HAR
Mls Provider:
Mls ID: #67900867
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.
