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 102 Blue Waters UNIT C, Horseshoe Bay, TX, 78657 offers a 2.56% rental yield on a $1,650,000 purchase with $3,526/mo rent. 57% in year one. Equity gained on principal adds $10,647/yr while 5% annual appreciation supports $455,865 over five years. Portfolio math shows five-year ROI at 5.78% and total cumulative return in cash at $30,917. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,526/mo property income against a $8,076/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 1985
8,712 sqft lot
$N/A/sqft
$2,000 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 |
|---|---|---|
| 2024-09-05 | Listed for sale | $1,650,000 |
| 2021-01-13 | Listing removed | N/A |
| 2020-11-06 | Price change | $1,150,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $1,202,140 | 9.19% |
| 2023-02-13 | $14992.90 | -6.25% | $1,100,960 | 6.53% |
| 2022-02-13 | $15991.73 | 13.22% | $1,033,460 | 16.35% |
Listed by: Edward Burget • Horseshoe Bay ONE Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1807967
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.
