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 122 Verna Spur, Georgetown, TX, 78628 offers $3,671/mo rent that, after a $2,374/mo payment, leaves $222/mo cash flow. Total monthly income is $3,671/mo, and annual cash flow is $2,663/yr on $160,778 cash. Return on cash invested measures 21.57% in year one, and rental yield stands at 9.08% at a $485,000 entry. Equity gained on principal adds $3,130/yr while 5% annual appreciation compounds into $133,997 by year five. Five-year ROI records 112.92% and total cumulative return in cash reaches $181,550. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,671/mo property income versus a $2,374/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Multi Family
Built in 1984
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 |
|---|---|---|
| 2025-02-10 | Listed for rent | $1,400 |
| 2025-02-09 | Listed for sale | $485,000 |
| 2025-02-05 | Pending sale | $485,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-13 | $5555.37 | -18.84% | $308,950 | -11.39% |
| 2022-02-13 | $6845.22 | 26.00% | $348,675 | 33.03% |
| 2021-02-13 | $5432.83 | 11.20% | $262,095 | 17.15% |
Listed by: Karen Miller • Miller & Associates Realty LLC
Mls Name: Unlock MLS
Mls Provider:
Mls ID: #6071446
Disclaimer: Based on information from Unlock MLS (alternatively, from ACTRIS) for the period through 2025-02-13 11:24:40 PST. Neither the Board nor ACTRIS guarantees or is in any way responsible for its accuracy. All data is provided AS IS and with all faults. Data maintained by the Board or ACTRIS may not reflect all real estate activity in the market. Information being provided is 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. Some IDX listings have been excluded from this website. [Click here for more information](/info/mls-disclaimers/#mls_27)
