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% |
Investment property for sale in Horseshoe Bay at 1000 The Cape #45, Horseshoe Bay, TX, 78657 listed at $650,000 pairs $3,000/mo rent with a $3,181/mo payment. Total monthly income runs $3,000/mo. Return on cash invested measures 5.91% in year one, and rental yield registers 5.54% at a $650,000 basis. Equity gained on principal adds $4,194/yr, and annual property appreciation at 5% supports $179,583 by year five. Five-year ROI tracks 30.8% and total cumulative return in cash totals $65,870. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,000/mo property income relative to a $3,181/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 2006
N/A lot
$N/A/sqft
$900 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 |
|---|---|---|
| 2025-04-11 | Listed for sale | $650,000 |
| 2025-04-11 | Listing removed | $650,000 |
| 2025-02-07 | Price change | $650,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-04-11 | $10084.17 | 64.95% | $754,550 | 88.13% |
| 2022-04-11 | $6113.64 | N/A | $401,080 | 13.78% |
| 2021-04-11 | N/A | N/A | $352,510 | 3.99% |
Listed by: Trey Berry • Coleman Team Realty, LLC
Mls Name: HLMLS
Mls Provider:
Mls ID: #172846
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.
