Cypress Plan, Indigo, Richmond, TX, 77406 | Equity Gain $1,794/yr

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Cypress Plan, Indigo, Richmond, TX, 77406 | Equity Gain $1,794/yr | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1231 sft

Cypress Plan, Indigo, Richmond, TX, 77406

1 Bed
1 Bath
980 sft

12527 Dannhaus Rd, Needville, TX, 77461

3 Bed
2 Bath
1736 sft

2102 Indian Clearing Trl, Rosenberg, TX, 77471

2 Bed
1 Bath
1714 sft

1211 Dudley St, Richmond, TX, 77469

Nearby investment properties with comparable prices

2 Bed
2 Bath
1231 sft

Cypress Plan, Indigo, Richmond, TX, 77406

2 Bed
2 Bath
1231 sft

Cypress Plan, Indigo, Richmond, TX, 77406

4 Bed
2 Bath
2081 sft

1110 Shady Pines Dr, Beasley, TX, 77417

2 Bed
2 Bath
1231 sft

Cypress Plan, Indigo, Richmond, TX, 77406

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Richmond at Cypress Plan, Indigo, Richmond, TX, 77406 generates $1,893/mo in rent, after a $1,361/mo payment. Total monthly income is $1,893/mo. Return on cash invested sits at -3.32% in year one, and rental yield is 8.17% on a $278,000 entry. Equity gained on principal adds $1,794/yr, while 5% annual appreciation builds toward $76,806 over five years. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,893/mo property income rather than buyer’s personal income.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

$1,700 monthly HOA

More details about the property

The Cypress floorplan is a smartly designed 1,231 sq. ft. townhome-style layout offering three levels of modern, efficient living. The first floor features a deep two-car garage with extra storage space and a welcoming foyer entry. On the second floor, an open-concept kitchen, living, and dining area creates a bright and flexible space, complete with a private deck for outdoor enjoyment. The top floor includes a well-appointed primary suite with a spacious bath, along with a secondary bedroom featuring its own walk-in closet and adjacent full bath. A conveniently located laundry area adds everyday ease. With its thoughtful layout and contemporary flow, this plan is ideal for those seeking low-maintenance living without sacrificing style or comfort.

Neighborhood Data

Neighborhood data shown for ZIP Code: 77406, Richmond, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	26,399 (100%)
Owner Occupied HU	20,904 (79.2%)
Renter Occupied HU	3,892 (14.7%)
Vacant Housing Units	1,603 ( 6.1%)
Median Home Value	$456,400
Average Home Value	$519,922