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% |
Total monthly income runs $1,772/mo, and a $1,512/mo payment. Purchase price stands at $309,000, and rental yield measures 6.88% with $1,772/mo rent. Return on cash invested shows 10.46% in year one, and 5% annual appreciation builds toward $85,371 over five years. Five-year ROI reaches 55.02% and total cumulative return in cash records $56,357. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,772/mo property income covering a $1,512/mo payment rather than investor’s personal income.
Townhouse
Built in 1978
N/A lot
$N/A/sqft
$382 monthly HOA
Neighborhood data shown for ZIP Code: 78657, Marble Falls, TX area.
| 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 |
Residential
4,144
Single Family
4,142
Multi-Family
2
Businesses
318
Date | Event | Price |
|---|---|---|
| 2025-06-23 | Listed for sale | $309,000 |
| 2025-06-20 | Listing removed | $319,000 |
| 2024-09-16 | Listed for sale | $319,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-23 | $1333.06 | 3.85% | $250,441 | 10.00% |
| 2023-06-23 | $1283.59 | -41.59% | $227,674 | 10.00% |
| 2022-06-23 | $2197.70 | 1.93% | $206,976 | 10.00% |
Listed by: Chad Thibodeaux • RE/MAX HORSESHOE BAY RESORT SA
Mls Name: HLMLS
Mls Provider:
Mls ID: #173973
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
