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 Shasta Plan, Saddle Creek Twinhomes, Georgetown, TX, 78626 priced at $309,900 pairs $2,518/mo rent with $314/mo cash flow after a $1,517/mo payment. Total monthly income equals $2,518/mo, and annual cash flow comes to $3,769/yr on $102,732 invested. Return on cash invested is 23.58% in year one, and rental yield stands at 9.75% on a $309,900 basis. Equity gained on principal adds $2,000/yr, and 5% annual appreciation accumulates to $85,620 by year five. Five-year ROI measures 123.76% and total cumulative return in cash reaches $127,140. For financing, Ziffy Mortgage’s DSCR program evaluates $2,518/mo property income against a $1,517/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
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 |
|---|---|---|
| 2024-03-11 | Listing removed | N/A |
| 2023-05-03 | Price change | $309,900 |
| 2023-01-20 | Listed for sale | $306,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Pacesetter Homes Texas
Mls Name: Pacesetter Homes
Mls Provider:
Mls ID: #N/A
