Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$425,000

For Sale - Active
13823 Pointed Edge Ln, Cypress, TX 77429
4 Beds
0 Baths
2,580 Square Feet
0.00 Acres Lot
Built in 2017
For Sale - Active
Units n/a
Checked: 16 hours ago
Updated: Jul 04, 2025 at 03:23AM

Investment Summary


Monthly Cash Flow
-$1,053
Cap Rate
2.7%
Cash-on-Cash Return
-12.9%
Debt Coverage Ratio
0.48
Internal Rate of Return (5 years)
-8.5%

Property Description


0.00 Acres Lot
Built in 2017
For Sale - Active
Units n/a

Nestled on a cul-de-sac in a centrally located community, this 4BR, 3.5BA home offers style and space on an oversized lot. A grand 2-story entry welcomes you to wood-look tile floors, upgraded lighting, and a formal dining room. The kitchen features 42” cabinets, granite counters, stainless steel appliances, breakfast bar, and a sunny breakfast area—open to the large family room pre-wired for surround sound. The primary suite is downstairs with dual sinks, a soaker tub, separate shower, and a spacious walk-in closet. Upstairs, you'll find 3 additional bedrooms and a gameroom area. Enjoy outdoor living under the covered patio with gas connection. Zoned to top-rated Tomball ISD with quick access to Grand Parkway & SH-249!

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attached, Garage
  • Details: Garage Door Opener, Attached
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Partial): 1
  • # of Baths (Total): 0.0

Interior Features

  • # of Rooms: 13
  • # of Stories: 2
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Brick Veneer
  • Foundation: Slab
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • Association: Chaparral
  • HOA Fee: $1,190/annually

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 1367850020006
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 2017

Tax Information

  • Annual Tax: $10,502

Utilities

  • Water & Sewer: Public
  • Heating: Central, Natural Gas
  • Cooling: Ceiling Fan(s), Central Air

Location

  • County: Harris

Listing Details


Listed by:
Jimmy Franklin
eXp Realty LLC
(281) 949-6362

Source:
Houston Association of REALTORS
MLS#: 9570506
Houston Association of REALTORS

Investment Summary


Monthly Cash Flow
-$1,053
Cap Rate
2.7%
Cash-on-Cash Return
-12.9%
Debt Coverage Ratio
0.48
Internal Rate of Return (5 years)
-8.5%

Purchase Details

Find an Agent

Purchase price:
$425,000
Amount financed:
-$340,000
Down payment:
$85,000
Closing costs:
$12,750
Rehab costs:
$0
Initial cash invested:
$97,750
Square feet:
2,580
Cost per square foot:
$165
Monthly rent per square foot:
$1.09

Financing Details

Find a Lender

Loan amount:
$340,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,011
Property tax:
$875
Insurance:
$196
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,082

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,800 $33,600
Vacancy loss: (6%)
6% -$168 -$2,016
Operating income:
$2,632 $31,584

Operating Expenses


% Rent Monthly Yearly
Property taxes: (31%)
31%-$875-$10,502
Insurance: (7%)
7%-$196-$2,352
Property management: (8%)
8%-$224-$2,688
Repairs & maintenance: (5%)
5%-$140-$1,680
Capital expenditures: (5%)
5%-$140-$1,680
HOA fees: (4%)
4%-$99-$1,188
Total operating expenses: (60%)
60%-$1,674-$20,090

Cash Flow


Monthly Yearly
Net operating income:
$958 $11,496
Mortgage payments:
-$2,011 -$24,132
Cash flow:
$1,053 $12,636