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 1628 Magnolia Farm Way, Georgetown, TX, 78628 priced at $428,990 converts $3,671/mo rent into $620/mo cash flow after a $2,100/mo obligation. Total monthly income equals $3,671/mo, and annual cash flow totals $7,441/yr on $142,210 invested. Return on cash invested prints 25.14% in year one, and rental yield reads 10.27% against a $428,990 entry. Equity gained on principal adds $2,768/yr, while 5% annual appreciation compiles into $118,522 by year five. Five-year ROI reaches 132.13% and total cumulative return in cash sums $187,905. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,671/mo property income covering a $2,100/mo payment, not borrower’s personal income.
Single Family
Built in 2024
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 |
|---|---|---|
| 2024-12-24 | Listed for sale | $428,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Lennar
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A
