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 Horseshoe Bay at 1008 Clayton Nolen, Horseshoe Bay, TX, 78657 offers $1,740/mo rent that, after a $1,199/mo payment. Total monthly income is $1,740/mo. Return on cash invested measures 19.46% in year one, and rental yield stands at 8.52% at a $245,000 entry. Equity gained on principal adds $1,581/yr while 5% annual appreciation compounds into $67,689 by year five. Five-year ROI records 101.82% and total cumulative return in cash reaches $82,692. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,740/mo property income versus a $1,199/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 1974
435.60 sqft 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 |
|---|---|---|
| 2025-03-14 | Listed for sale | $245,000 |
| 2019-05-29 | Sold | N/A |
| 2019-03-07 | Pending sale | $125,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-14 | N/A | N/A | $147,430 | 14.31% |
| 2023-03-14 | $1723.62 | 0.12% | $128,970 | 14.19% |
| 2022-03-14 | $1721.53 | 1.54% | $112,940 | 4.73% |
Listed by: Sarah Childers • Busse Group Real Estate
Mls Name: HLMLS
Mls Provider:
Mls ID: #172396
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.
