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 Georgetown at 105 Grapevine Ln, Georgetown, TX, 78633 offers a 9.77% rental yield on a $322,900 purchase with $2,630/mo rent. Total monthly income registers $2,630/mo, and a $1,580/mo payment leaves $234/mo available for distribution. Annual cash flow reaches $2,811/yr on $107,041 to close, and return on cash invested stands at 22.53% in year one. Equity gained on principal adds $2,084/yr while 5% annual appreciation supports $89,211 over five years. Portfolio math shows five-year ROI at 118.56% and total cumulative return in cash at $126,914. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,630/mo property income against a $1,580/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2002
7,187 sqft lot
$N/A/sqft
$100 monthly HOA
Date | Event | Price |
|---|---|---|
| 2025-10-21 | Listing removed | $327,000 |
| 2025-09-27 | Pending sale | $327,000 |
| 2025-09-20 | Contingent | $327,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-26 | $2310.12 | 5.13% | $330,943 | 7.66% |
| 2023-10-26 | $2197.41 | -38.87% | $307,409 | 10.00% |
| 2022-10-26 | $3594.36 | -4.33% | $279,463 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
