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 8218 Delta Down Dr, Fulshear, TX, 77441 listed at $285,000 pairs $2,719/mo rent with a $1,395/mo payment to leave $630/mo cash flow. Total monthly income runs $2,719/mo, and annual cash flow reaches $7,557/yr on $94,478 cash to close. Return on cash invested measures 27.91% in year one, and rental yield registers 11.45% at a $285,000 basis. Equity gained on principal adds $1,839/yr, and annual property appreciation at 5% supports $78,740 by year five. Five-year ROI tracks 147.24% and total cumulative return in cash totals $139,110. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,719/mo property income relative to a $1,395/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2020
6,224 sqft lot
$N/A/sqft
$750 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 |
|---|---|---|
| 2025-07-18 | Listed for sale | $285,000 |
| 2020-12-28 | Listing removed | $254,990 |
| 2020-11-06 | Pending sale | $254,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-18 | $4199.85 | -28.09% | $310,427 | -1.53% |
| 2023-07-18 | $5840.08 | 8.63% | $315,247 | 15.56% |
| 2022-07-18 | $5375.95 | 22.75% | $272,790 | 24.44% |
Listed by: Andrea Miller • C.R.Realty
Mls Name: HAR
Mls Provider:
Mls ID: #29655782
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.
