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 31334 Black Forest Xing, Fulshear, TX, 77441 generates $2,564/mo in rent and, after a $1,444/mo payment, leaves $400/mo in cash flow. Total monthly income is $2,564/mo, and annual cash flow is $4,796/yr on $97,793 invested. Return on cash invested sits at 24.81% in year one, and rental yield is 10.43% on a $295,000 entry. Equity gained on principal adds $1,904/yr, while 5% annual appreciation builds toward $81,503 over five years. Five-year ROI reaches 130.66% and total cumulative return in cash sums $127,778. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,564/mo property income rather than buyer’s personal income.
Single Family
Built in 2022
7,614 sqft lot
$N/A/sqft
$797 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 |
|---|---|---|
| 2025-04-23 | Listed for sale | $295,000 |
| 2022-04-06 | Listing removed | N/A |
| 2022-01-12 | Pending sale | $287,190 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-23 | $3100.18 | -8.92% | $280,297 | -5.26% |
| 2023-04-23 | $3403.84 | 603.96% | $295,860 | 285.64% |
| 2022-04-23 | $483.53 | N/A | $76,720 | N/A |
Listed by: Karen Rayo • Ambrosi Realty, Inc
Mls Name: HAR
Mls Provider:
Mls ID: #29323502
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.
