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 21746 Heather Elm Dr, Cypress, TX, 77433 earns $616/mo cash flow from $2,813/mo rent with a $1,463/mo payment. Total monthly income totals $2,813/mo, and annual cash flow totals $7,397/yr on $99,119 capital. ROI tracks 27.37% on current figures, and rental yield reads 11.29% at a $299,000 purchase. Equity gained on principal adds $1,929/yr, and 5% annual appreciation supports $82,608 over five years. Five-year ROI reaches 144.39% and total cumulative return in cash sums $143,122. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,813/mo property income instead of your personal income.
Single Family
Built in 2023
7,039 sqft lot
$N/A/sqft
$850 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 |
|---|---|---|
| 2025-05-29 | Listed for sale | $299,000 |
| 2023-09-20 | Listing removed | N/A |
| 2023-07-23 | Pending sale | $336,490 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-29 | $2199.66 | 444.48% | $290,849 | 394.64% |
| 2023-05-29 | $403.99 | N/A | $58,800 | N/A |
Listed by: Joe Rodriguez • eXp Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #75921056
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.
