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 127 Nassau Cir, Georgetown, TX, 78633 listed at $237,900 pairs $2,304/mo rent with a $1,164/mo payment to leave $274/mo cash flow. Total monthly income runs $2,304/mo, and annual cash flow reaches $3,292/yr on $78,864 cash to close. Return on cash invested measures 24.08% in year one, and rental yield registers 11.62% at a $237,900 basis. Equity gained on principal adds $1,535/yr, and annual property appreciation at 5% supports $65,727 by year five. Five-year ROI tracks 128.34% and total cumulative return in cash totals $101,211. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,304/mo property income relative to a $1,164/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2005
4,138 sqft lot
$N/A/sqft
$190 monthly HOA
Date | Event | Price |
|---|---|---|
| 2025-09-15 | Listing removed | $259,950 |
| 2025-09-02 | Contingent | $259,950 |
| 2025-06-06 | Listed for sale | $259,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-15 | $5727.51 | 0.57% | $296,516 | N/A |
| 2023-10-15 | $5695.02 | -3.84% | $296,516 | 5.35% |
| 2022-10-15 | $5922.45 | 23.24% | $281,458 | 29.66% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
