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 205 Blue Blaze Trl, Georgetown, TX, 78628 generates $2,806/mo in rent and, after a $1,777/mo payment, leaves $224/mo in cash flow. Total monthly income is $2,806/mo, and annual cash flow is $2,692/yr on $120,335 invested. Return on cash invested sits at 22.15% in year one, and rental yield is 9.28% on a $363,000 entry. Equity gained on principal adds $2,342/yr, while 5% annual appreciation builds toward $100,290 over five years. Five-year ROI reaches 116.07% and total cumulative return in cash sums $139,671. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,806/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
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 |
|---|---|---|
| 2025-09-04 | Listing removed | $369,490 |
| 2025-09-03 | Price change | $369,490 |
| 2025-08-29 | Price change | $374,440 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-07 | $2546.55 | 52.14% | $140,366 | 69.12% |
| 2023-10-07 | $1673.77 | -33.10% | $83,000 | -13.31% |
| 2022-10-07 | $2502.02 | N/A | $95,745 | N/A |
Listed by: N/A • N/A
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A
