31118 Royal Acres Ct, Fulshear, TX, 77441 | $1,025/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

31118 Royal Acres Ct, Fulshear, TX, 77441 | $1,025/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2762 sft

Koblenz Plan, Cross Creek West, Fulshear, TX, 77441

4 Bed
4 Bath
2799 sft

Heidelberg Plan, Cross Creek West, Fulshear, TX, 77441

4 Bed
4 Bath
2899 sft

Strasburg Plan, Cross Creek West, Fulshear, TX, 77441

4 Bed
3 Bath
2532 sft

Orvieto Plan, Cross Creek West, Fulshear, TX, 77441

Nearby investment properties with comparable prices

4 Bed
4 Bath
2548 sft

727 Blue Stone Dr, Beasley, TX, 77417

4 Bed
3 Bath
2176 sft

31343 Kenswick Grove Ln, Fulshear, TX, 77441

4 Bed
3 Bath
1956 sft

7406 New Pecan Dr, Fulshear, TX, 77441

3 Bed
3 Bath
2232 sft

31915 Sky Ridge Ln, Fulshear, TX, 77441

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 Fulshear at 31118 Royal Acres Ct, Fulshear, TX, 77441 offers a 11.78% rental yield on a $378,990 purchase with $3,720/mo rent. Total monthly income registers $3,720/mo, and a $1,855/mo payment leaves $1,025/mo available for distribution. Annual cash flow reaches $12,299/yr on $125,635 to close, and return on cash invested stands at 29.7% in year one. Equity gained on principal adds $2,446/yr while 5% annual appreciation supports $104,708 over five years. Portfolio math shows five-year ROI at 156.54% and total cumulative return in cash at $196,664. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,720/mo property income against a $1,855/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

ESTIMATED COMPLETION DATE JANUARY 2026. Welcome to the Knox, a two-story home offering 2,548 sqft. of living space. This floorplan features 4 bedrooms, 3 full bathrooms, and a game room. Step through the foyer into a stunning open-concept layout. The kitchen boasts elegant countertops, stainless steel appliances, and a large island that seamlessly connects to the dining area and family room. A secondary bedroom and full bathroom are conveniently located on the first floor. The primary suite, situated off the family room, offers a spacious walk-in closet, dual vanity and standing shower. Upstairs, youll find 2 additional bedrooms, a full bathroom, and a game room. A covered patio extends your living space outdoors, creating the perfect spot for relaxing or hosting gatherings. Enjoy Tamarrons resort-style pool, splash pad, fitness center, playgrounds, lakes, trails & sports fields. Close to shopping, dining, I-10, Grand Pkwy & Westpark Tollway. Zoned to top-rated LCISD schools.

Neighborhood Data

Neighborhood data shown for ZIP Code: 77441, Fulshear, TX area.

Housing Distribution

Housing Statistics

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