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 Camelia Plan, Nolina 45s, Georgetown, TX, 78633 offers $3,756/mo rent that, after a $2,310/mo payment, leaves $400/mo cash flow. Total monthly income is $3,756/mo, and annual cash flow is $4,799/yr on $156,445 cash. Return on cash invested measures 22.98% in year one, and rental yield stands at 9.55% at a $471,930 entry. Equity gained on principal adds $3,045/yr while 5% annual appreciation compounds into $130,386 by year five. Five-year ROI records 120.49% and total cumulative return in cash reaches $188,499. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,756/mo property income versus a $2,310/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-04-29 | Price change | $471,930 |
| 2025-02-21 | Price change | $412,990 |
| 2025-02-13 | Price change | $397,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Taylor Morrison
Mls Name: Taylor Morrison
Mls Provider:
Mls ID: #N/A
