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 4531 Hazel Bay Ct, Fulshear, TX, 77441 with 5% annual appreciation on a $449,000 basis while $3,676/mo rent supports operations. Total monthly income totals $3,676/mo and a $2,198/mo payment preserves $325/mo for cash returns. Annual cash flow comes to $3,901/yr on $148,844 deployed, and return on cash invested reaches 22.53% in year one. Equity gained on principal adds $2,897/yr, and five-year appreciation sums $124,050 alongside rental yield of 9.82%. Five-year ROI measures 118.6% and total cumulative return in cash totals $176,524.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,676/mo property income versus a $2,198/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2019
6,412 sqft lot
$N/A/sqft
$850 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 |
|---|---|---|
| 2024-11-26 | Listed for sale | $449,000 |
| 2024-11-14 | Listing removed | $455,000 |
| 2024-10-23 | Price change | $465,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $454,713 | -0.81% |
| 2023-12-27 | $8492.86 | 9.93% | $458,444 | 16.94% |
| 2022-12-27 | $7725.85 | 15.60% | $392,030 | 17.19% |
Listed by: Nick Olson • Orchard Brokerage
Mls Name: HAR
Mls Provider:
Mls ID: #86693995
Disclaimer: Copyright 2024, 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.
