Cypress Plan, Grand West, Houston, TX, 77051 | $385/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

Cypress Plan, Grand West, Houston, TX, 77051 | $385/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2520 sft

12509 Bestview Ct, Houston, TX, 77051

4 Bed
3 Bath
2054 sft

2908 Amherst Meadow Ln, Houston, TX, 77051

4 Bed
4 Bath
2637 sft

12511 Bestview Ct, Houston, TX, 77051

4 Bed
3 Bath
1719 sft

Jasmine Plan, Grand West, Houston, TX, 77051

Nearby investment properties with comparable prices

4 Bed
2 Bath
1808 sft

11826 Balmorhea Ln, Sugar Land, TX, 77498

2 Bed
3 Bath
1775 sft

Naples Plan, Alicante, Houston, TX, 77047

Chantilly II- Chateau Collection Plan, Park Hill

3 Bed
3 Bath
1866 sft

Chantilly II- Chateau Collection Plan, Park Hill, Stafford, TX, 77477

2 Bed
3 Bath
1755 sft

Naples Plan, Alicante, Houston, TX, 77047

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 Houston at Cypress Plan, Grand West, Houston, TX, 77051 priced at $349,990 pairs $2,874/mo rent with $385/mo cash flow after a $1,713/mo payment. Total monthly income equals $2,874/mo, and annual cash flow comes to $4,622/yr on $116,022 invested. Return on cash invested is 23.89% in year one, and rental yield stands at 9.85% on a $349,990 basis. Equity gained on principal adds $2,258/yr, and 5% annual appreciation accumulates to $96,696 by year five. Five-year ROI measures 125.45% and total cumulative return in cash reaches $145,547. For financing, Ziffy Mortgage’s DSCR program evaluates $2,874/mo property income against a $1,713/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

It is our pleasure to welcome you to the Cypress, located in Grand West community! This is a two-story house featuring four bedrooms, two-and-a-half bathrooms, and a two-car garage. This house spans 1,921 square feet and will be a lovely home for you and your family! As you enter the home, you are greeted by the long foyer with vinyl flooring. Branching away from the foyer sits a powder room with a one sink and a stairway leading to the second story of the home. At the end of the foyer, you will find the dining room, family room, and L-shaped kitchen. The open concept living and dining area of this house gives the home an inviting and comfortable feel, making the home perfect for hosting guests or relaxing over the weekend! Additionally, the kitchen is equipped with a tall pantry and a kitchen island. Returning to the stairway and venturing upstairs, you arrive in a hallway leading to the secondary bathroom, the utility room, and the other various bedrooms. The secondary bathroom is complete with a double sink, a linen nook, and a separate room consisting of a tub/shower combo and toilet. The secondary bedrooms are easily accessible to the bathroom and are complete with carpet flooring and a bright window. Two of the three secondary bedrooms bear walk-in closets while the last secondary bedroom has a tall closet. The utility room has vinyl flooring and provides space for a washer, dryer, and some storage. The primary bedroom is finished with carpet flooring and a bright wi

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