31211 Heddington LnFulshearTX77441
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Fulshear at 31211 Heddington Ln, Fulshear, TX, 77441 offers a 10.71% rental yield on a $324,990 purchase with $2,901/mo rent. Total monthly income registers $2,901/mo, and a $1,591/mo payment leaves $590/mo available for distribution. Annual cash flow reaches $7,075/yr on $107,734 to close, and return on cash invested stands at 26.48% in year one. Equity gained on principal adds $2,097/yr while 5% annual appreciation supports $89,789 over five years. Portfolio math shows five-year ROI at 139.29% and total cumulative return in cash at $150,058. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,901/mo property income against a $1,591/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
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 |
Housing Distribution
Address Breakdown
Residential
11,368
Single Family
10,639
Multi-Family
729
Businesses
493
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
