204 Daniels Dusty TrlGeorgetownTX78626
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Georgetown at 204 Daniels Dusty Trl, Georgetown, TX, 78626 generates $3,378/mo in rent and, after a $2,178/mo payment, leaves $214/mo in cash flow. Total monthly income is $3,378/mo, and annual cash flow is $2,563/yr on $147,514 invested. Return on cash invested sits at 21.65% in year one, and rental yield is 9.11% on a $444,990 entry. Equity gained on principal adds $2,871/yr, while 5% annual appreciation builds toward $122,943 over five years. Five-year ROI reaches 113.37% and total cumulative return in cash sums $167,237. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,378/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78626, Georgetown, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,715 (100%) |
| Owner Occupied HU | 12,437 (54.8%) |
| Renter Occupied HU | 8,112 (35.7%) |
| Vacant Housing Units | 2,166 ( 9.5%) |
| Median Home Value | $447,966 |
| Average Home Value | $498,391 |
Housing Distribution
Address Breakdown
Residential
20,357
Single Family
15,646
Multi-Family
4,711
Businesses
1,177
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Pulte Homes
Mls Name: Pulte
Mls Provider:
Mls ID: #N/A