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 20019 Rustic Lake Ln, Cypress, TX, 77433 uses $95,804 cash to close to unlock $5,183/yr annual cash flow and $432/mo monthly cash flow. Total monthly income runs $2,507/mo, and a $1,415/mo payment keeps the spread at $432/mo. Purchase price stands at $289,000, and rental yield measures 10.41% with $2,507/mo rent. Return on cash invested shows 25.32% in year one, and 5% annual appreciation builds toward $79,845 over five years. Five-year ROI reaches 133.16% and total cumulative return in cash records $127,574. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,507/mo property income covering a $1,415/mo payment rather than investor’s personal income.
Single Family
Built in 2004
6,398 sqft lot
$N/A/sqft
$234 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 |
|---|---|---|
| 2025-02-27 | Listed for sale | $289,000 |
| 2013-10-07 | Sold | N/A |
| 2013-08-02 | Price change | $129,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-27 | $1626.53 | N/A | $278,866 | -4.56% |
| 2023-02-27 | N/A | N/A | $292,204 | 9.83% |
| 2022-02-27 | $1256.12 | N/A | $266,044 | 34.85% |
Listed by: Jose Rayo • Vive Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #49142246
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.
