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 31622 Heguy Pass, Fulshear, TX, 77441 generates $2,379/mo in rent, after a $1,713/mo payment. Total monthly income is $2,379/mo. Return on cash invested sits at 17.66% in year one, and rental yield is 8.16% on a $349,900 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation builds toward $96,671 over five years. Five-year ROI reaches 92.4% and total cumulative return in cash sums $107,178. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,379/mo property income rather than buyer’s personal income.
Single Family
Built in 2019
6,364 sqft lot
$N/A/sqft
$740 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 |
|---|---|---|
| 2024-11-11 | Listing removed | $2,300 |
| 2024-10-28 | Listed for sale | $349,900 |
| 2024-10-25 | Listed for rent | $2,300 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $322,700 | -6.05% |
| 2023-02-13 | $6363.43 | 9.05% | $343,498 | 16.01% |
| 2022-02-13 | $5835.14 | 22.75% | $296,090 | 24.44% |
Listed by: Jose Luis Salazar • Realty Associates
Mls Name: HAR
Mls Provider:
Mls ID: #60837390
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.
