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 Georgetown at 104 Rough Creek Rd, Georgetown, TX, 78628 priced at $427,490 converts $2,711/mo rent into after a $2,092/mo obligation. Total monthly income equals $2,711/mo. Return on cash invested prints 17.13% in year one, and rental yield reads 7.61% against a $427,490 entry. Equity gained on principal adds $2,759/yr, while 5% annual appreciation compiles into $118,108 by year five. Five-year ROI reaches 89.15% and total cumulative return in cash sums $126,331. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,711/mo property income covering a $2,092/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78628, Georgetown, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,063 (100%) |
| Owner Occupied HU | 17,834 (68.4%) |
| Renter Occupied HU | 5,988 (23.0%) |
| Vacant Housing Units | 2,241 ( 8.6%) |
| Median Home Value | $621,770 |
| Average Home Value | $685,602 |
Residential
21,819
Single Family
18,594
Multi-Family
3,225
Businesses
830
Date | Event | Price |
|---|---|---|
| 2025-01-12 | Price change | $427,490 |
| 2025-01-08 | Listed for sale | $422,490 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-13 | $1673.77 | -33.10% | $83,000 | -13.31% |
| 2022-02-13 | $2502.02 | N/A | $95,745 | N/A |
Listed by: N/A • Lennar
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A
