Gardenia Plan, Grand West, Houston, TX, 77051 | $416/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

Gardenia Plan, Grand West, Houston, TX, 77051 | $416/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
2270 sft

Paris Plan, Kirby Landing, Houston, TX, 77051

3 Bed
4 Bath
2316 sft

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

3 Bed
4 Bath
2361 sft

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

3 Bed
4 Bath
2270 sft

Paris Plan, Kirby Landing, Houston, TX, 77051

Nearby investment properties with comparable prices

4 Bed
3 Bath
1802 sft

Nimitz Plan, Antigua, Houston, TX, 77045

3 Bed
3 Bath
1699 sft

5103 Big Dipper Dr, Manvel, TX, 77578

3 Bed
3 Bath
1699 sft

5222 Capricorn Way, Manvel, TX, 77578

3 Bed
3 Bath
1699 sft

5218 Capricorn Way, Manvel, TX, 77578

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 Gardenia Plan, Grand West, Houston, TX, 77051 with 5% annual appreciation on a $294,990 basis while $2,514/mo rent supports operations. Total monthly income totals $2,514/mo and a $1,444/mo payment preserves $416/mo for cash returns. Annual cash flow comes to $4,993/yr on $97,789 deployed, and return on cash invested reaches 25.02% in year one. Equity gained on principal adds $1,904/yr, and five-year appreciation sums $81,500 alongside rental yield of 10.23%. Five-year ROI measures 131.47% and total cumulative return in cash totals $128,567.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,514/mo property income versus a $1,444/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to the Gardenia floor plan, a beautifully designed two-story home that spans 1,381 square feet, complete with a spacious two-car garage. As you step inside, you're greeted by a welcoming front foyer that seamlessly flows into the open-concept dining, living, and kitchen area, perfect for family gatherings and entertaining guests. The kitchen features a stylish island, providing extra storage space and seating options for added convenience. Conveniently located off the dining area is a half bathroom, ideal for entertaining guests. Step outside to the backyard, where you'll find a covered patio perfect for relaxing, along with an additional storage unit to keep your outdoor essentials organized. Upstairs, you'll discover a well-designed layout starting with a dedicated laundry room that includes a shelf for additional storage. To the right of the staircase, two secondary bedrooms each come with their own walk-in closet, offering plenty of storage space. The secondary bathroom features a standing tub and a one-sink vanity, designed for both comfort and practicality. Further down the hallway, the luxurious primary bedroom awaits, located towards the front of the home for added privacy. The adjoining primary bathroom offers a two-sink vanity, a standing shower, and a spacious walk-in closet, ensuring you have all the room you need. The Gardenia floor plan is the perfect blend of modern design, smart technology, and functional living spaces. Don't miss the opportunity t

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