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 Melrose Plan, Parmer Ranch Cottages, Georgetown, TX, 78633 priced at $500,000 converts $2,659/mo rent into after a $2,447/mo obligation. Total monthly income equals $2,659/mo. Return on cash invested prints 13.42% in year one, and rental yield reads 6.38% against a $500,000 entry. Equity gained on principal adds $3,226/yr, while 5% annual appreciation compiles into $138,141 by year five. Five-year ROI reaches 69.25% and total cumulative return in cash sums $114,776. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,659/mo property income covering a $2,447/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-10-31 | Price change | $500,000 |
| 2025-02-21 | Price change | $476,000 |
| 2025-01-20 | Price change | $501,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Sitterle Homes
Mls Name: Sitterle Homes
Mls Provider:
Mls ID: #N/A
