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 31646 Heguy Pass, Fulshear, TX, 77441 listed at $269,900 pairs $2,452/mo rent with a $1,321/mo payment to leave $476/mo cash flow. Total monthly income runs $2,452/mo, and annual cash flow reaches $5,718/yr on $89,472 cash to close. Return on cash invested measures 26.3% in year one, and rental yield registers 10.9% at a $269,900 basis. Equity gained on principal adds $1,742/yr, and annual property appreciation at 5% supports $74,568 by year five. Five-year ROI tracks 138.63% and total cumulative return in cash totals $124,038. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,452/mo property income relative to a $1,321/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2020
5,906 sqft lot
$N/A/sqft
$675 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 |
|---|---|---|
| 2025-04-02 | Listed for sale | $269,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-02 | $3312.63 | 12.33% | $258,916 | 10.00% |
| 2023-04-02 | $2949.04 | -15.09% | $235,378 | 10.00% |
| 2022-04-02 | $3472.97 | 3.84% | $213,980 | 10.00% |
What's Special
Radiant Attic Barrier
Listed by: Aurelio Diaz • Nan & Company Properties
Mls Name: HAR
Mls Provider:
Mls ID: #19359096
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.
