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 8115 Heartbrook Field Ln, Cypress, TX, 77433 offers a 11.17% rental yield on a $299,000 purchase with $2,782/mo rent. Total monthly income registers $2,782/mo, and a $1,463/mo payment leaves $569/mo available for distribution. Annual cash flow reaches $6,825/yr on $99,119 to close, and return on cash invested stands at 26.79% in year one. Equity gained on principal adds $1,929/yr while 5% annual appreciation supports $82,608 over five years. Portfolio math shows five-year ROI at 141.34% and total cumulative return in cash at $140,098. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,782/mo property income against a $1,463/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2015
4,599 sqft lot
$N/A/sqft
$1,050 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 |
|---|---|---|
| 2025-09-20 | Price change | $299,000 |
| 2025-09-19 | Listing removed | $2,350 |
| 2025-08-22 | Listed for rent | $2,350 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-21 | $2042.77 | 18.93% | $270,106 | -11.29% |
| 2023-09-21 | $1717.64 | -12.26% | $304,496 | 7.84% |
| 2022-09-21 | $1957.55 | N/A | $282,367 | 26.32% |
Listed by: Mia Chen • W Realty & Investment Group
Mls Name: HAR
Mls Provider:
Mls ID: #70206967
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.
