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% |
Rental property for sale in Cypress at 20722 Fair Castle Dr, Cypress, TX, 77433 generates $2,911/mo in rent and, after a $1,539/mo payment, leaves $634/mo in cash flow. Total monthly income is $2,911/mo, and annual cash flow is $7,606/yr on $104,228 invested. Return on cash invested sits at 27.21% in year one, and rental yield is 11.11% on a $314,413 entry. Equity gained on principal adds $2,029/yr, while 5% annual appreciation builds toward $86,867 over five years. Five-year ROI reaches 143.34% and total cumulative return in cash sums $149,401. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,911/mo property income rather than buyer’s personal income.
Single Family
Built in 2007
4,599 sqft lot
$N/A/sqft
$495 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 |
|---|---|---|
| 2024-12-10 | Price change | $314,413 |
| 2024-11-28 | Price change | $317,713 |
| 2024-11-22 | Price change | $319,797 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $259,022 | -9.25% |
| 2023-12-27 | $1960.99 | 10.88% | $285,423 | 11.88% |
| 2022-12-27 | $1768.58 | N/A | $255,109 | 30.53% |
Listed by: Khawaja Mansoor • JLA Realty
Mls Name: HAR
Mls Provider:
Mls ID: #80064013
Disclaimer: Copyright 2024, 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.
