








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 801 Vaughn St, Georgetown, TX, 78628 priced at $395,000 pairs $3,671/mo rent with $862/mo cash flow after a $1,933/mo payment. Total monthly income equals $3,671/mo, and annual cash flow comes to $10,349/yr on $130,943 invested. Return on cash invested is 27.81% in year one, and rental yield stands at 11.15% on a $395,000 basis. Equity gained on principal adds $2,549/yr, and 5% annual appreciation accumulates to $109,131 by year five. Five-year ROI measures 146.44% and total cumulative return in cash reaches $191,754. For financing, Ziffy Mortgage’s DSCR program evaluates $3,671/mo property income against a $1,933/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2016
7,252 sqft 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Roger Chappell • Chappell Home Sales LLC
Mls Name: Unlock MLS
Mls ID: #3169860