---
title: "17323 Tall Cypress Dr, Spring, TX 77388: DSCR and rental numbers | DSCR Labs"
description: "Spring rental numbers: rent about $2,570 a month, DSCR 1.34 at 25% down, taxes 2.22% a year. A free Greater Houston DSCR Snapshot, updated Oct 13, 2026."
url: https://dscrlabs.com/calculator/tx/spring/17323-tall-cypress-dr-77388/rm3j2ztv
---

# 17323 Tall Cypress Dr, Spring, TX 77388

For sale at $217,500. 5 bedrooms, 3 bathrooms, 2,774 sq ft, built 1972. Updated Oct 13, 2026.

## Summary

At the starting numbers, this home is a possible fit for a DSCR loan, with trade-offs. The return on your cash is low. This home is offered as-is or needs work. The rent covers the monthly payment 1.34 times (DSCR 1.34), and you would have $220 a month left over after vacancy and reserves.

With the other settings as they are, a price from $128,000 to $178,000 works on all three scores. Getting a price in that range would be possible with a motivated seller. The home is in a municipal utility district (MUD): HC WCID 132 adds 0.29% to the tax rate, and the county labels it a developing district whose rate can change. Get a real landlord insurance quote and a lender term sheet to firm up these estimates before making an offer.

## The numbers at the default assumptions

With 25% down and the estimated rate. Try your own numbers on the page.

| | |
| --- | ---: |
| Price | $184,000 (the highest price where the numbers work) |
| Down payment | 25% ($46,000) |
| Renovation budget | $10,000 (paid in cash) |
| Interest rate (estimate) | 7.14% |
| Monthly payment (PITIA) | $1,908 |
| Principal and interest | $931 |
| Property taxes | $521 |
| Insurance | $398 |
| HOA dues | $58 |
| Rent (estimate) | $2,570 (likely $1,930 to $3,210, from 15 rentals) |
| DSCR | 1.34 (the rent covers the payment 1.34 times) |
| Monthly cash flow | $220 |
| Cash to close | $61,520 |
| Cash-on-cash return | 4.29% |

## Taxes

Combined tax rate 2.22% a year (2026 rates), including a MUD. It uses no homestead exemption, because that ends when a home sells.

## Flood and insurance

FEMA flood zone X. Insurance estimate: $3,584 to $5,974 a year.

## Before you rely on these numbers

- The verdict uses our standard wording. The AI-written version wasn’t ready, or it didn’t pass our fact check.
- Every number here is an estimate. Before you make an offer, get a lender’s quote, an insurance quote, and a recent lease nearby to check the rent.
- Property taxes reset after a purchase. The seller’s exemptions and caps don’t transfer, and the taxable value moves toward your price.
- Get a real landlord insurance quote. Prices vary a lot by ZIP code, roof age and flood zone.
- Check the rent against a recent lease nearby. Lenders use the lower of your signed lease and the appraiser’s rent estimate.
- Texas doesn’t make sale prices public, so every home value estimate here is rough. Ask an agent for recent sales nearby before you make an offer.

## Sources

U.S. Census Bureau, county tax records, FEMA’s flood map, the Texas Department of Insurance and RentCast. See how we make these reports: https://dscrlabs.com/calculator/methodology.md

Try your own price, down payment and rent on the report page: https://dscrlabs.com/calculator/tx/spring/17323-tall-cypress-dr-77388/rm3j2ztv

---

[Greater Houston DSCR Calculator](https://dscrlabs.com/) by [DSCR Labs](https://dscrlabs.com/). This is an estimate, not a loan approval.