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 20022 Rustic Lake Ln, Cypress, TX, 77433 listed at $279,000 pairs $1,983/mo rent with a $1,366/mo payment. Total monthly income runs $1,983/mo. Return on cash invested measures 19.35% in year one, and rental yield registers 8.53% at a $279,000 basis. Equity gained on principal adds $1,800/yr, and annual property appreciation at 5% supports $77,083 by year five. Five-year ROI tracks 101.25% and total cumulative return in cash totals $93,643. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,983/mo property income relative to a $1,366/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2006
6,325 sqft lot
$N/A/sqft
$500 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 |
|---|---|---|
| 2025-01-14 | Listed for rent | $1,980 |
| 2023-06-15 | Listing removed | N/A |
| 2023-06-06 | Price change | $1,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $2074.63 | 7.75% | $274,317 | -2.12% |
| 2023-02-13 | $1925.46 | 10.47% | $280,249 | 1.53% |
| 2022-02-13 | $1742.94 | N/A | $276,035 | 35.48% |
Listed by: Wei Phillips • Texas Signature Realty
Mls Name: HAR
Mls Provider:
Mls ID: #55601928
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.
