8935 Beacon Mill DrCypressTX77433
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
Investment Highlights
Investment property for sale in Cypress at 8935 Beacon Mill Dr, Cypress, TX, 77433 uses $119,340 cash to close to unlock $5,760/yr annual cash flow and $480/mo monthly cash flow. Total monthly income runs $3,040/mo, and a $1,762/mo payment keeps the spread at $480/mo. Purchase price stands at $360,000, and rental yield measures 10.13% with $3,040/mo rent. Return on cash invested shows 24.74% in year one, and 5% annual appreciation builds toward $99,461 over five years. Five-year ROI reaches 129.92% and total cumulative return in cash records $155,049. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,040/mo property income covering a $1,762/mo payment rather than investor’s personal income.
Single Family
Built in 2020
6,394 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77433, Cypress, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
41,894
Single Family
37,471
Multi-Family
4,423
Businesses
1,679
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices