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 4113 Rushing Ranch Ln, Georgetown, TX, 78628 priced at $436,990 pairs $3,671/mo rent with $563/mo cash flow after a $2,139/mo payment. Total monthly income equals $3,671/mo, and annual cash flow comes to $6,760/yr on $144,862 invested. Return on cash invested is 24.58% in year one, and rental yield stands at 10.08% on a $436,990 basis. Equity gained on principal adds $2,820/yr, and 5% annual appreciation accumulates to $120,732 by year five. Five-year ROI measures 129.09% and total cumulative return in cash reaches $186,997. For financing, Ziffy Mortgage’s DSCR program evaluates $3,671/mo property income against a $2,139/mo payment instead of your W2s, 1099s, or Tax returns.
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 |
|---|---|---|
| 2025-02-11 | Listed for sale | $436,990 |
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
