497 Cypress Falls RdUtopiaTX78884
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestment property for sale in Utopia at 497 Cypress Falls Rd, Utopia, TX, 78884 projects strong ROI of 25.74%. With 5% annual appreciation, the property builds $656,169 in value over five years. Equity growth combined with cash flow delivers a projected five-year ROI of 152.22%, translating into $1,021,316 in total cumulative return on $670,938 invested capital. You can finance this property with Ziffy Mortgage’s DSCR loan, which leverages the property’s income for qualification rather than your personal income.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.4% | 6.2% |
| Monthly Cash Flow | $1,726 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $18,648 |
| Total Monthly Debt Service | $15,977 |
| DSCR Ratio | 1.17x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2019
10.73 Acres lot
$N/A/sqft
$400 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78884, Utopia, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 623 (100%) |
| Owner Occupied HU | 377 (60.5%) |
| Renter Occupied HU | 62 ( 10.0%) |
| Vacant Housing Units | 184 (29.5%) |
| Median Home Value | $474,590 |
| Average Home Value | $488,183 |
Housing Distribution
Address Breakdown
Residential
50
Single Family
50
Multi-Family
0
Businesses
67
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 2019
10.73 Acres lot
$N/A/sqft
$400 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78884, Utopia, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 623 (100%) |
| Owner Occupied HU | 377 (60.5%) |
| Renter Occupied HU | 62 ( 10.0%) |
| Vacant Housing Units | 184 (29.5%) |
| Median Home Value | $474,590 |
| Average Home Value | $488,183 |
Housing Distribution
Address Breakdown
Residential
50
Single Family
50
Multi-Family
0
Businesses
67
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices