0 Cripple Creek StHorseshoe BayTX78657
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Horseshoe Bay at 0 Cripple Creek St, Horseshoe Bay, TX, 78657 priced at $215,800 pairs $2,142/mo rent with $608/mo cash flow after a $1,056/mo payment. Total monthly income equals $2,142/mo, and annual cash flow comes to $7,292/yr on $71,538 invested. Return on cash invested is 30.1% in year one, and rental yield stands at 11.91% on a $215,800 basis. Equity gained on principal adds $1,393/yr, and 5% annual appreciation accumulates to $59,622 by year five. Five-year ROI measures 158.74% and total cumulative return in cash reaches $113,556. For financing, Ziffy Mortgage’s DSCR program evaluates $2,142/mo property income against a $1,056/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 2025
4,931 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78657, Marble Falls, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,411 (100%) |
| Owner Occupied HU | 2,766 (51.1%) |
| Renter Occupied HU | 668 (12.3%) |
| Vacant Housing Units | 1,977 (36.5%) |
| Median Home Value | $484,739 |
| Average Home Value | $688,625 |
Housing Distribution
Address Breakdown
Residential
4,144
Single Family
4,142
Multi-Family
2
Businesses
318
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ruben Bravo • AUSTIN RENTS
Mls Name: My State MLS
Mls ID: #11627704