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 20434 Willow Trace Dr, Cypress, TX, 77433 uses $127,628 cash to close to unlock $2,551/yr annual cash flow and $213/mo monthly cash flow. Total monthly income runs $2,950/mo, and a $1,884/mo payment keeps the spread at $213/mo. Purchase price stands at $385,000, and rental yield measures 9.19% with $2,950/mo rent. Return on cash invested shows 21.91% in year one, and 5% annual appreciation builds toward $106,368 over five years. Five-year ROI reaches 114.77% and total cumulative return in cash records $146,482. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,950/mo property income covering a $1,884/mo payment rather than investor’s personal income.
Single Family
Built in 1997
6,891 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Jeffrey Bottoms • Better Homes and Gardens Real Estate Gary Greene - Cypress
Mls Name: HAR
Mls ID: #9443213
