Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Fulshear at 27514 Wilson Run Ln, Fulshear, TX, 77441 generates $4,697/mo in rent and, after a $2,668/mo payment, leaves $757/mo in cash flow. Total monthly income is $4,697/mo, and annual cash flow is $9,086/yr on $179,305 invested. Return on cash invested sits at 25.13% in year one, and rental yield is 10.34% on a $545,000 entry. Equity gained on principal adds $3,517/yr, while 5% annual appreciation builds toward $150,573 over five years. Five-year ROI reaches 132.19% and total cumulative return in cash sums $237,024. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,697/mo property income rather than buyer’s personal income.
Single Family
Built in 2012
7,570 sqft lot
$N/A/sqft
$765 annually HOA
Neighborhood data shown for ZIP Code: 77441, Fulshear, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,108 (100%) |
| Owner Occupied HU | 11,017 (84.0%) |
| Renter Occupied HU | 1,238 ( 9.4%) |
| Vacant Housing Units | 853 ( 6.5%) |
| Median Home Value | $590,317 |
| Average Home Value | $618,723 |
Residential
11,368
Single Family
10,639
Multi-Family
729
Businesses
493
Date | Event | Price |
|---|---|---|
| 2025-09-21 | Listed for sale | $545,000 |
| 2025-09-18 | Listing removed | $545,000 |
| 2025-08-25 | Price change | $545,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-22 | $7018.00 | -16.23% | $523,700 | 3.39% |
| 2023-09-22 | $8377.86 | 4.46% | $506,529 | 17.03% |
| 2022-09-22 | $8019.78 | 51.88% | $432,810 | 39.74% |
Listed by: Constance Bennett • Newfound Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #18041921
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
