Active
2 units4 bd5 ba3,604 sqft
Cost to live here
$7,675/moafter $929/mo in rent
Income to qualify: about $228,000 a year, rent counted
At 20% down, 30-year fixed. From 3% down.
$1,300,000•House + ADU
343 Wilbarger Pt, Georgetown, TX 78626
402 Algerita Dr, Georgetown, TX 78628
Active
Listed 49 days agoOwner-Occupant Eligible
About $1,297 a month to live here, after the rent from the other homes.
Quadplex3,072 sqft8 beds4 bathsListed Sep 24, 2026
A fourplex. Live in one home and rent out the other three. How it works
Live here for about
$1,297a month
The other homes rent for $3,096. We hold back $557 of that for repairs and an empty month, and the rest goes toward a $3,836 monthly payment.
Income to qualify: about $79,000 a year
With how much down?
At 20% down ($110,000) and 6.0%, 30-year fixed. Your rate and down payment change this.
Get rich slow: keep this loan ten years and the payments pay off about $72,000 of it. See the ten-year math
How we work this out
The cost to live here is the loan payment, taxes, insurance and any dues, less the rent, with a little held back for repairs and an empty month. Income to qualify uses a 43% debt-to-income limit, counts 75% of the rent, and none of your other debts.
$27,500 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
Well-maintained multifamily investment property with several major updates completed in recent years. The A/C unit for Unit D was replaced in 2023. The full roof was replaced in 2024. The A/C units for Units B and C were replaced in 2024. The staircase was replaced in 2025. Each unit is separately metered with no common water meter, and tenants are responsible for paying all of their own utilities, helping keep owner-paid operating expenses low. Unit C is currently vacant and available to show. All other occupied units may be shown after an executed contract is in place.
Quadplex
Property Type
15,333 sqft
Lot Size
1984
Year Built
Listing Date: 09/24/2026
Listed by: Quynh Pham
Listing office: EquityWise Realty
Contact: (832) 298-9594
Source: Unlock MLS #ACT5905015
Series Homes is committed to full compliance with the Fair Housing Act and the Equal Credit Opportunity Act.
CHOOSE YOUR UNIT
Tap the one you would live in. The rest pay rent, and that rent comes off your monthly cost.
If someone lives in the unit you want, or a lease comes with the home, ask how moving in works on this one.
CHECK OUR MATHEvery line of the monthly cost is in here. Change the price or the down payment and watch it move.
OFFER PRICE
Change your offer and watch the monthly cost move.
Purchase Price
-15%
$550,000
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$550,000
Your Down Payment$110,000
Financed$440,000
Estimated Monthly Payment$3,836
Before rent: principal and interest at 6.0% on a 30-year fixed loan, taxes, insurance and any HOA dues. Your rate and down payment change this.
MONTHLY BREAKDOWN
Estimate at 20% down ($110,000) and 6.0%, 30-year fixed. Your rate and down payment change this.
Current Rent
Current Rent
Market Rent
Estimated Monthly Payment (Before Rental Income)
$3,836/month
Principal + Interest
$2,638Property Taxes
$666Home Insurance
$532Estimated Monthly Payment (Before Rental Income)
$3,836/month
Principal + Interest
$2,638Property Taxes
$666Home Insurance
$532$3,836/month
$2,638
$666
$532
Rental Income (3 Units)
$3,096/month
From leases in place and what these units were listed for rent at on the MLS.
Rental Expenses
-$557Rental Income (3 Units)
$3,096/month
From leases in place and what these units were listed for rent at on the MLS.
Rental Expenses
-$557$2,688/month
-$484
Cost to live hereCost to live here, after rent
$1,297/month
Cost to live hereCost to live here, after rent
$1,297/month
$1,632/month
Payment estimates shown by Series are illustrative only. Final loan terms, monthly payments, and eligibility will be determined by your mortgage loan originator.
LOCATION
BEFORE YOU OFFER
Now run it on your paycheck.
This page is priced at one down payment and one rate. Send the address and we run it at yours: what you would pay each month after rent, and which loan works on this home.
Free. No credit pull.
MLS# ACT5905015 · Listing office: EquityWise Realty
Based on information submitted to the MLS GRID as of 2026. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information.
