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% |
Investment property for sale in Georgetown at Plan 1477 Modeled Plan, Retreat at San Gabriel, Georgetown, TX, 78628 uses $105,084 cash to close to unlock $1,504/yr annual cash flow and $125/mo monthly cash flow. Total monthly income runs $2,380/mo, and a $1,552/mo payment keeps the spread at $125/mo. Purchase price stands at $316,995, and rental yield measures 9.01% with $2,380/mo rent. Return on cash invested shows 21.34% in year one, and 5% annual appreciation builds toward $87,580 over five years. Five-year ROI reaches 111.76% and total cumulative return in cash records $117,440. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,380/mo property income covering a $1,552/mo payment rather than investor’s personal income.
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 |
|---|---|---|
| 2025-02-21 | Price change | $316,995 |
| 2024-06-19 | Listed for sale | $326,995 |
| 2023-12-06 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Clare Coffey, Tenina Stallings, Stephanie Perez • KB Home
Mls Name: KB Home
Mls Provider:
Mls ID: #N/A
