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 31318 Mallet Cv, Fulshear, TX, 77441 generates $4,057/mo in rent and, after a $2,203/mo payment, leaves $786/mo in cash flow. Total monthly income is $4,057/mo, and annual cash flow is $9,428/yr on $149,175 invested. Return on cash invested sits at 26.23% in year one, and rental yield is 10.82% on a $450,000 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation builds toward $124,327 over five years. Five-year ROI reaches 138.16% and total cumulative return in cash sums $206,094. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,057/mo property income rather than buyer’s personal income.
Single Family
Built in 2020
7,975 sqft lot
$N/A/sqft
$850 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 |
|---|---|---|
| 2024-07-27 | Listed for sale | $450,000 |
| 2021-04-16 | Sold | N/A |
| 2021-03-11 | Pending sale | $349,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $411,634 | -1.66% |
| 2023-02-13 | $6138.90 | -19.77% | $418,584 | 7.81% |
| 2022-02-13 | $7651.56 | 126.14% | $388,260 | 129.25% |
Listed by: Elena Duran • HomeSmart
Mls Name: HAR
Mls Provider:
Mls ID: #76623358
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.
