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% |
Investment property for sale in Fulshear at 31634 Heguy Pass, Fulshear, TX, 77441 earns $316/mo cash flow from $2,449/mo rent with a $1,468/mo payment. Total monthly income totals $2,449/mo, and annual cash flow totals $3,795/yr on $99,413 capital. ROI tracks 23.73% on current figures, and rental yield reads 9.8% at a $299,888 purchase. Equity gained on principal adds $1,935/yr, and 5% annual appreciation supports $82,854 over five years. Five-year ROI reaches 124.55% and total cumulative return in cash sums $123,817. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,449/mo property income instead of your personal income.
Single Family
Built in 2019
6,364 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Rhan Pruitt • 1st Texas, Realtors
Mls Name: HAR
Mls ID: #78223071
