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 18611 Camellia Estates Ln, Cypress, TX, 77429 offers a 8.85% rental yield on a $360,000 purchase with $2,654/mo rent. Total monthly income registers $2,654/mo, and a $1,762/mo payment leaves $32/mo available for distribution. Annual cash flow reaches $386/yr on $119,340 to close, and return on cash invested stands at 20.23% in year one. Equity gained on principal adds $2,323/yr while 5% annual appreciation supports $99,461 over five years. Portfolio math shows five-year ROI at 106.05% and total cumulative return in cash at $126,561. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,654/mo property income against a $1,762/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2002
8,394 sqft lot
$N/A/sqft
$742 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 |
|---|---|---|
| 2025-06-04 | Price change | $360,000 |
| 2025-05-02 | Listed for sale | $365,000 |
| 2019-09-06 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-04 | $2105.30 | 18.43% | $338,505 | -2.76% |
| 2023-06-04 | $1777.74 | 7.62% | $348,118 | 10.96% |
| 2022-06-04 | $1651.80 | N/A | $313,725 | 21.54% |
Listed by: Diane Schrakamp • Honeywood Realty
Mls Name: HAR
Mls Provider:
Mls ID: #58729759
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.
