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 Hockley at 31311 Gulf Cypress Ln, Hockley, TX, 77447 offers a 10.01% rental yield on a $290,000 purchase with $2,419/mo rent. Total monthly income registers $2,419/mo, and a $1,419/mo payment leaves $274/mo available for distribution. Annual cash flow reaches $3,286/yr on $96,135 to close, and return on cash invested stands at 23.33% in year one. Equity gained on principal adds $1,871/yr while 5% annual appreciation supports $80,122 over five years. Portfolio math shows five-year ROI at 122.76% and total cumulative return in cash at $118,012. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,419/mo property income against a $1,419/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2017
6,834 sqft lot
$N/A/sqft
$1,000 annually HOA
Neighborhood data shown for ZIP Code: 77447, Hockley, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,326 (100%) |
| Owner Occupied HU | 10,304 (83.6%) |
| Renter Occupied HU | 1,216 ( 9.9%) |
| Vacant Housing Units | 806 ( 6.5%) |
| Median Home Value | $337,739 |
| Average Home Value | $430,368 |
Residential
10,781
Single Family
10,781
Multi-Family
0
Businesses
309
Date | Event | Price |
|---|---|---|
| 2025-04-11 | Listed for sale | $290,000 |
| 2024-11-17 | Listing removed | $288,500 |
| 2024-10-19 | Price change | $288,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-11 | $1934.47 | -3.99% | $239,211 | -12.89% |
| 2023-04-11 | $2014.92 | 5.21% | $274,606 | 5.44% |
| 2022-04-11 | $1915.15 | N/A | $260,436 | 19.58% |
Listed by: Nathan LaLonde • eXp Realty LLC
Mls Name: HAR
Mls Provider:
Mls ID: #66145269
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.
