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 Enclave Circle, Horseshoe Bay, TX, 78657 listed at $565,000 pairs $3,182/mo rent with a $2,765/mo payment. Total monthly income runs $3,182/mo. Return on cash invested measures 11.7% in year one, and rental yield registers 6.76% at a $565,000 basis. Equity gained on principal adds $3,646/yr, and annual property appreciation at 5% supports $156,099 by year five. Five-year ROI tracks 61.07% and total cumulative return in cash totals $113,523. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,182/mo property income relative to a $2,765/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2008
2,613 sqft lot
$N/A/sqft
$460 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 |
|---|---|---|
| 2025-04-24 | Listed for sale | $565,000 |
| 2025-03-18 | Price change | $2,700 |
| 2025-02-19 | Listed for rent | $2,975 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-24 | N/A | N/A | $477,720 | 20.00% |
| 2023-04-24 | $5320.40 | -11.06% | $398,100 | 1.44% |
| 2022-04-24 | $5982.23 | N/A | $392,460 | 14.37% |
Listed by: Michael Butler • RE/MAX HORSESHOE BAY RESORT SA
Mls Name: HLMLS
Mls Provider:
Mls ID: #173040
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.
