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% |
Rental property for sale in Cypress at 8922 Texas Honeysuckle Trl, Cypress, TX, 77433 priced at $410,000 converts $3,161/mo rent into $86/mo cash flow after a $2,007/mo obligation. Total monthly income equals $3,161/mo, and annual cash flow totals $1,033/yr on $135,915 invested. Return on cash invested prints 20.67% in year one, and rental yield reads 9.25% against a $410,000 entry. Equity gained on principal adds $2,646/yr, while 5% annual appreciation compiles into $113,275 by year five. Five-year ROI reaches 108.67% and total cumulative return in cash sums $147,695. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,161/mo property income covering a $2,007/mo payment, not borrower’s personal income.
Single Family
Built in 2015
5,749 sqft lot
$N/A/sqft
$1,909 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 |
|---|---|---|
| 2024-11-15 | Price change | $410,000 |
| 2024-10-23 | Price change | $420,000 |
| 2024-10-03 | Listed for sale | $425,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $368,207 | -9.08% |
| 2023-12-27 | $2782.55 | 48.56% | $405,000 | 9.52% |
| 2022-12-27 | $1873.06 | N/A | $369,794 | 26.39% |
Listed by: Briarley Dellinger • Keller Williams Realty Professionals
Mls Name: HAR
Mls Provider:
Mls ID: #57543425
Disclaimer: Copyright 2024, 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.
