1001 The Cpe, Horseshoe Bay, TX, 78657 | 4.55% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1001 The Cpe, Horseshoe Bay, TX, 78657 | 4.55% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1968 sft

110 Diamondback, Round Mountain, TX, 78663

2 Bed
2 Bath
1282 sft

101 West Bank #22, Horseshoe Bay, TX, 78657

3 Bed
2 Bath
1305 sft

309 N Winters Furr, Johnson City, TX, 78636

3 Bed
2 Bath
2125 sft

500 Rio, Horseshoe Bay, TX, 78657

Nearby investment properties with comparable prices

3 Bed
2 Bath
2370 sft

1337 Axis Circle, Fredericksburg, TX, 78624

3 Bed
4 Bath
2454 sft

706 Silver Hill, Horseshoe Bay, TX, 78657

3 Bed
4 Bath
2450 sft

1100 Broken Hills, Horseshoe Bay, TX, 78657

3 Bed
2 Bath
1602 sft

101-43 W Bank, Horseshoe Bay, TX, 78657

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Horseshoe Bay at 1001 The Cpe, Horseshoe Bay, TX, 78657 priced at $849,000 converts $3,218/mo rent into after a $4,155/mo obligation. Total monthly income equals $3,218/mo. Return on cash invested prints 5.8% in year one, and rental yield reads 4.55% against a $849,000 entry. Equity gained on principal adds $5,478/yr, while 5% annual appreciation compiles into $234,563 by year five. Five-year ROI reaches 29.17% and total cumulative return in cash sums $81,476. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,218/mo property income covering a $4,155/mo payment, not borrower’s personal income.

Condo

Built in 2016

1 Acres lot

$N/A/sqft

$500 monthly HOA

More details about the property

Indulge in unparalleled elegance and breathtaking open-water views of the iconic Horseshoe Bay Lighthouse from this stunning 2/2 corner condo in The Waters at Horseshoe Bay. Step into a sunlit sanctuary with expansive windows that illuminate the open floor plan, perfect for entertaining or unwinding. The modern kitchen flows effortlessly into the dining and living areas, creating a welcoming space for family and guests alike. The oversized balcony is a true retreat, equipped with fans and motorized sun shades, where you can enjoy mesmerizing views of Lake LBJ, the lighthouse, and the boat docks. Thoughtful touches like a full-size side-by-side washer and dryer enhance everyday convenience. Positioned on the second floor with elevator access from the covered parking area, this condo is steps away from premier resort amenities, including the Yacht Club, restaurant, & spa. Residents also enjoy exclusive access to a private pool. STRs allowed.

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