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 Kingsland at 100 Colt, Kingsland, TX, 78657 offers $2,981/mo rent that, after a $1,933/mo payment, leaves $144/mo cash flow. Total monthly income is $2,981/mo, and annual cash flow is $1,727/yr on $130,943 cash. Return on cash invested measures 21.23% in year one, and rental yield stands at 9.06% at a $395,000 entry. Equity gained on principal adds $2,549/yr while 5% annual appreciation compounds into $109,131 by year five. Five-year ROI records 111.2% and total cumulative return in cash reaches $145,614. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,981/mo property income versus a $1,933/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1986
0.26 Acres lot
$N/A/sqft
$342 annually 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 |
|---|---|---|
| 2025-01-01 | Listed for sale | $395,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $261,710 | 13.38% |
| 2023-02-13 | $3084.78 | 0.31% | $230,820 | 14.41% |
| 2022-02-13 | $3075.11 | 22.04% | $201,740 | 25.88% |
What's Special
12"+ Attic Insulation,Access Only
Listed by: Paul Clarke • Coldwell Banker D'Ann Harper, REALTOR
Mls Name: SABOR
Mls Provider:
Mls ID: #1830710
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.
