20106 Gable Crest Ct, Richmond, TX, 77407 | $96/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

20106 Gable Crest Ct, Richmond, TX, 77407 | $96/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2480 sft

9211 E Creek Bend Dr, Needville, TX, 77461

4 Bed
2 Bath
1932 sft

Clover II Plan, Still Creek Ranch, Richmond, TX, 77469

4 Bed
2 Bath
1778 sft

1726 Battisti Dr, Richmond, TX, 77406

4 Bed
3 Bath
2277 sft

26523 Hypatia Trce, Richmond, TX, 77406

Nearby investment properties with comparable prices

4 Bed
3 Bath
3351 sft

510 Sunny River Ln, Richmond, TX, 77406

2 Bed
2 Bath
1963 sft

518 Emory Peak Dr, Richmond, TX, 77469

4 Bed
3 Bath
2016 sft

323 Avenue B, Richmond, TX, 77406

3 Bed
3 Bath
2889 sft

342 Silver Creek Cir, 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

Investment property for sale in Richmond at 20106 Gable Crest Ct, Richmond, TX, 77407 uses $125,970 cash to close to unlock $1,148/yr annual cash flow and $96/mo monthly cash flow. Total monthly income runs $2,798/mo, and a $1,860/mo payment keeps the spread at $96/mo. Purchase price stands at $380,000, and rental yield measures 8.84% with $2,798/mo rent. Return on cash invested shows 20.82% in year one, and 5% annual appreciation builds toward $104,987 over five years. Five-year ROI reaches 108.94% and total cumulative return in cash records $137,233. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,798/mo property income covering a $1,860/mo payment rather than investor’s personal income.

Single Family

Built in 2019

9,591 sqft lot

$N/A/sqft

No HOA

More details about the property

Beautiful single-story home (NO BACK NEIGHBORS) in sought-after Grand Mission Estates with 3 bedrooms, 2 baths, and a versatile home office. Energy-efficient solar panels, 3-car garage, modern stucco & brick elevation. Scenic water views from the front of the home. Convenient access to parks and walking trails just steps away. Open-concept design features an island kitchen with granite countertops, pendant lights, walk-in pantry, and elegant cabinetry, flowing seamlessly into the family room with a wall of windows and chandelier, plus a formal dining area. Primary suite offers backyard views, spacious bath with standing shower, and walk-in closet. Luxury vinyl plank floors in main areas, plush carpet in bedrooms/office. Outdoor living shines with a covered patio, extended pavers, and private backyard with no back neighbors. Prime cul-de-sac location with front lake views, plus easy access to parks and trails.