31323 Heddington Ln, Fulshear, TX, 77441 | $770/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

31323 Heddington Ln, Fulshear, TX, 77441 | $770/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1984 sft

1984W Plan, Cross Creek West 45', Fulshear, TX, 77441

3 Bed
3 Bath
2646 sft

Mayfair Plan, Fulshear Lakes, Fulshear, TX, 77441

3 Bed
2 Bath
1950 sft

1950W Plan, Cross Creek West 45', Fulshear, TX, 77441

3 Bed
2 Bath
1848 sft

Weatherby Plan, Fulshear Lakes, Fulshear, TX, 77441

Nearby investment properties with comparable prices

4 Bed
2 Bath
1590 sft

The Colorado F Plan, Emberly, Beasley, TX, 77417

3 Bed
3 Bath
1841 sft

1203 Wildflower Way Dr, Beasley, TX, 77417

2 Bed
2 Bath
1403 sft

Compass Plan, Del Webb Fulshear, Fulshear, TX, 77441

4 Bed
2 Bath
1590 sft

The Colorado F Plan, Emberly, Beasley, TX, 77417

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 31323 Heddington Ln, Fulshear, TX, 77441 uses $97,789 cash to close to unlock $9,241/yr annual cash flow and $770/mo monthly cash flow. Total monthly income runs $2,868/mo, and a $1,444/mo payment keeps the spread at $770/mo. Purchase price stands at $294,990, and rental yield measures 11.67% with $2,868/mo rent. Return on cash invested shows 29.36% in year one, and 5% annual appreciation builds toward $81,500 over five years. Five-year ROI reaches 154.76% and total cumulative return in cash records $151,343. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,868/mo property income covering a $1,444/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to D.R. Horton's Caden floorplan located in the beautiful community of Tamarron. This home has a lot to offer its future residents, with just under 1595 sqft, 3 bedrooms and 2 full bathrooms. Explore the open concept main living and kitchen area, boasting gorgeous granite countertops and stainless-steel appliances. Through the living room is the entrance to the covered back patio, perfect for entertaining. The spacious primary suite offers an attractive primary bath with dual vanities and walk in closet. Vinyl plank flooring can be seen throughout the home. The front exterior offers a more traditional look with a brick and stone face. Tamarron is the place to be, with great community amenities and great location in the growing city of Fulshear. *Images and 3D tour are for illustration only and options may vary from home as built.

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