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 3827 Beltingham Bend Way, Fulshear, TX, 77441 with 5% annual appreciation on a $328,000 basis while $2,816/mo rent supports operations. Total monthly income totals $2,816/mo and a $1,605/mo payment preserves $484/mo for cash returns. Annual cash flow comes to $5,807/yr on $108,732 deployed, and return on cash invested reaches 25.25% in year one. Equity gained on principal adds $2,117/yr, and five-year appreciation sums $90,620 alongside rental yield of 10.3%. Five-year ROI measures 132.68% and total cumulative return in cash totals $144,271.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,816/mo property income versus a $1,605/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2022
5,749 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: Johana Quijano • Keller Williams Premier Realty
Mls Name: HAR
Mls ID: #75134238
