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 101 S Desert Rose, Horseshoe Bay, TX, 78657 generates $3,370/mo in rent and, after a $2,129/mo payment, leaves $277/mo in cash flow. Total monthly income is $3,370/mo, and annual cash flow is $3,321/yr on $144,203 invested. Return on cash invested sits at 22.21% in year one, and rental yield is 9.3% on a $435,000 entry. Equity gained on principal adds $2,807/yr, while 5% annual appreciation builds toward $120,182 over five years. Five-year ROI reaches 116.39% and total cumulative return in cash sums $167,844. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,370/mo property income rather than buyer’s personal income.
Single Family
Built in 1997
0.25 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-12-10 | Listed for sale | $435,000 |
| 2014-07-27 | Sold | N/A |
| 2014-06-14 | Pending sale | $270,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $374,630 | 13.88% |
| 2023-02-13 | $4396.38 | 81.50% | $328,960 | 14.08% |
| 2022-02-13 | $2422.21 | 2.46% | $288,354 | 10.00% |
Listed by: Barry Johnson • ATXPG
Mls Name: HLMLS
Mls Provider:
Mls ID: #171285
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.
