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 903 W 18th St, Georgetown, TX, 78626 generates $2,729/mo in rent and, after a $1,290/mo payment, leaves $747/mo in cash flow. Total monthly income is $2,729/mo, and annual cash flow is $8,968/yr on $87,350 invested. Return on cash invested sits at 30.18% in year one, and rental yield is 12.43% on a $263,500 entry. Equity gained on principal adds $1,700/yr, while 5% annual appreciation builds toward $72,800 over five years. Five-year ROI reaches 159.69% and total cumulative return in cash sums $139,488. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,729/mo property income rather than buyer’s personal income.
Single Family
Built in N/A
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78626, Georgetown, TX area.
| 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 |
Residential
20,357
Single Family
15,646
Multi-Family
4,711
Businesses
1,177
Date | Event | Price |
|---|---|---|
| 2025-05-23 | Listing removed | $265,000 |
| 2025-05-03 | Contingent | $265,000 |
| 2025-05-01 | Listed for sale | $265,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-08 | $5664.32 | -4.29% | $311,381 | -5.39% |
| 2023-10-08 | $5918.19 | -28.05% | $329,127 | -21.44% |
| 2022-10-08 | $8225.10 | 70.40% | $418,962 | 79.92% |
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A
