10329 Sylvan Woods Trl, Houston, TX, 77051 | $558/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

10329 Sylvan Woods Trl, Houston, TX, 77051 | $558/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
1966 sft

Amalfi Plan, Kirby Landing, Houston, TX, 77051

3 Bed
4 Bath
2270 sft

Paris Plan, Kirby Landing, Houston, TX, 77051

3 Bed
4 Bath
2361 sft

Rome II Plan, Kirby Landing, Houston, TX, 77051

3 Bed
4 Bath
2361 sft

Rome II Plan, Kirby Landing, Houston, TX, 77051

Nearby investment properties with comparable prices

3 Bed
2 Bath
1704 sft

4214 Custer Creek Dr, Missouri City, TX, 77459

3 Bed
2 Bath
1396 sft

2423 Rose Gold Dr, Iowa Colony, TX, 77583

3 Bed
2 Bath
1460 sft

Frio Plan, Creekhaven, Rosharon, TX, 77583

3 Bed
2 Bath
1478 sft

13314 Padre Bay Ln, Rosharon, TX, 77583

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

Investment property for sale in Houston at 10329 Sylvan Woods Trl, Houston, TX, 77051 offers a 10.97% rental yield on a $274,990 purchase with $2,514/mo rent. Total monthly income registers $2,514/mo, and a $1,346/mo payment leaves $558/mo available for distribution. Annual cash flow reaches $6,701/yr on $91,159 to close, and return on cash invested stands at 27.26% in year one. Equity gained on principal adds $1,774/yr while 5% annual appreciation supports $75,975 over five years. Portfolio math shows five-year ROI at 143.49% and total cumulative return in cash at $130,808. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,514/mo property income against a $1,346/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

3,406 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to the Iris floor plan, a stunning two-story home offering 1,586 square feet of thoughtfully designed living space, complete with a spacious two-car garage. As you enter, you're greeted by the open-concept dining and kitchen area, where the kitchen features a large island that provides additional seating and storage, making it the heart of the home. The living room is located just off the kitchen, offering plenty of natural light with three large windows that look out to the backyard. Upstairs, the Iris floor plan provides ample living space with a spacious game room, ideal for family fun or additional entertainment.

Neighborhood Data

Neighborhood data shown for ZIP Code: 77051, Houston, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	8,323 (100%)
Owner Occupied HU	3,326 (40.0%)
Renter Occupied HU	4,159 (50.0%)
Vacant Housing Units	838 (10.1%)
Median Home Value	$230,989
Average Home Value	$227,082