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 1102 Woodpark Ln, Georgetown, TX, 78633 generates $3,848/mo in rent, after a $4,253/mo payment. Total monthly income is $3,848/mo. Return on cash invested sits at 9.96% in year one, and rental yield is 5.31% on a $869,000 entry. Equity gained on principal adds $5,608/yr, while 5% annual appreciation builds toward $240,089 over five years. Five-year ROI reaches 50.79% and total cumulative return in cash sums $145,211. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,848/mo property income rather than buyer’s personal income.
Single Family
Built in 2021
1.03 Acres lot
$N/A/sqft
$900 annually HOA
Date | Event | Price |
|---|---|---|
| 2025-06-19 | Listed for sale | $869,000 |
| 2025-05-18 | Listing removed | $849,000 |
| 2025-05-08 | Price change | $849,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-19 | $12924.89 | 12.98% | $766,720 | 10.00% |
| 2023-06-19 | $11439.48 | 81.09% | $697,018 | 41.14% |
| 2022-06-19 | $6316.93 | 326.46% | $493,864 | 348.97% |
Listed by: Stephen Eaton • Eaton Realty
Mls Name: HAR
Mls Provider:
Mls ID: #17487389
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.
