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 213 S Buffalo Pass, Georgetown, TX, 78633 priced at $484,600 converts $3,178/mo rent into after a $2,372/mo obligation. Total monthly income equals $3,178/mo. Return on cash invested prints 17.86% in year one, and rental yield reads 7.87% against a $484,600 entry. Equity gained on principal adds $3,127/yr, while 5% annual appreciation compiles into $133,886 by year five. Five-year ROI reaches 93.08% and total cumulative return in cash sums $149,529. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,178/mo property income covering a $2,372/mo payment, not borrower’s personal income.
Single Family
Built in 2003
0.66 Acres lot
$N/A/sqft
$6 monthly HOA
Date | Event | Price |
|---|---|---|
| 2025-10-08 | Listing removed | $499,900 |
| 2025-09-27 | Pending sale | $499,900 |
| 2025-09-18 | Contingent | $499,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | $1334.89 | 21.74% | $351,032 | 10.00% |
| 2023-10-09 | $1096.48 | -59.15% | $319,120 | 10.00% |
| 2022-10-09 | $2684.44 | -8.19% | $290,109 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
