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 3418 Auburn Creek Cir, Fulshear, TX, 77441 priced at $395,000 converts $3,115/mo rent into $181/mo cash flow after a $1,933/mo obligation. Total monthly income equals $3,115/mo, and annual cash flow totals $2,177/yr on $130,943 invested. Return on cash invested prints 21.57% in year one, and rental yield reads 9.46% against a $395,000 entry. Equity gained on principal adds $2,549/yr, while 5% annual appreciation compiles into $109,131 by year five. Five-year ROI reaches 113.4% and total cumulative return in cash sums $148,494. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,115/mo property income covering a $1,933/mo payment, not borrower’s personal income.
Single Family
Built in 2017
5,998 sqft lot
$N/A/sqft
$1,500 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 |
|---|---|---|
| 2025-03-28 | Listed for sale | $395,000 |
| 2021-04-28 | Listing removed | N/A |
| 2021-03-08 | Pending sale | $300,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-28 | $5736.34 | 0.23% | $404,910 | 1.27% |
| 2023-03-28 | $5723.02 | -15.53% | $399,830 | 5.09% |
| 2022-03-28 | $6775.33 | 23.29% | $380,460 | 29.70% |
Listed by: Tonya Williams • Del Monte Realty
Mls Name: HAR
Mls Provider:
Mls ID: #73912158
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.
