Plan 2153 Plan, Retreat at San Gabriel, Georgetown, TX, 78628 | $204/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1407 sft

508 W Baylee Love Ln, Austin, TX, 78717

3 Bed
2 Bath
2707 sft

16616 Dalmahoy Dr, Austin, TX, 78717

Sabine | Prairie Winds Plan, Prairie Winds

4 Bed
3 Bath
1778 sft

Sabine | Prairie Winds Plan, Prairie Winds, Hutto, TX, 78634

4 Bed
3 Bath
1903 sft

Sandgrouse Plan, Emory Crossing 40s, Hutto, TX, 78634

Nearby investment properties with comparable prices

4 Bed
3 Bath
2897 sft

208 Colonel McNally Loop, Jarrell, TX, 76537

- Bed
- Bath
1283 sft

8200 Neely Dr APT 217, Austin, TX, 78759

3 Bed
2 Bath
1245 sft

Frisco Plan, Grande Estates, Bertram, TX, 78605

3 Bed
2 Bath
1245 sft

Frisco Plan, Cool Water at Sonterra, Jarrell, TX, 76537

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Georgetown at Plan 2153 Plan, Retreat at San Gabriel, Georgetown, TX, 78628 with 5% annual appreciation on a $367,995 basis while $2,821/mo rent supports operations. Total monthly income totals $2,821/mo and a $1,801/mo payment preserves $204/mo for cash returns. Annual cash flow comes to $2,451/yr on $121,990 deployed, and return on cash invested reaches 21.92% in year one. Equity gained on principal adds $2,375/yr, and five-year appreciation sums $101,670 alongside rental yield of 9.2%. Five-year ROI measures 114.85% and total cumulative return in cash totals $140,112.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,821/mo property income versus a $1,801/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 78628, Georgetown, TX area.

Housing Distribution

Housing Statistics

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