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 21127 Dolphin Bay Ln, Cypress, TX, 77433 earns $756/mo cash flow from $2,972/mo rent with a $1,468/mo payment. Total monthly income totals $2,972/mo, and annual cash flow totals $9,068/yr on $99,450 capital. ROI tracks 29.03% on current figures, and rental yield reads 11.89% at a $300,000 purchase. Equity gained on principal adds $1,936/yr, and 5% annual appreciation supports $82,884 over five years. Five-year ROI reaches 153.32% and total cumulative return in cash sums $152,472. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,972/mo property income instead of your personal income.
Single Family
Built in 2023
5,135 sqft lot
$N/A/sqft
$1,000 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 |
|---|---|---|
| 2025-07-02 | Price change | $300,000 |
| 2025-06-09 | Listing removed | $2,550 |
| 2025-06-05 | Price change | $329,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-02 | $2087.21 | 475.39% | $335,596 | 535.60% |
| 2023-07-02 | $362.75 | N/A | $52,800 | N/A |
Listed by: Marta Peralta • Keller Williams Realty Metropolitan
Mls Name: HAR
Mls Provider:
Mls ID: #34403771
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.
