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 102 Island Drive, Horseshoe Bay, TX, 78657 priced at $1,125,000 converts $3,000/mo rent into after a $5,506/mo obligation. Total monthly income equals $3,000/mo. Return on cash invested prints 3.14% in year one, and rental yield reads 3.2% against a $1,125,000 entry. Equity gained on principal adds $7,259/yr, while 5% annual appreciation compiles into $310,817 by year five. Five-year ROI reaches 14.34% and total cumulative return in cash sums $52,280. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,000/mo property income covering a $5,506/mo payment, not borrower’s personal income.
Townhouse
Built in 1979
1,080 sqft lot
$N/A/sqft
$700 quarterly 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 |
|---|---|---|
| 2025-07-02 | Listed for sale | $1,125,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Adrianne Frost • Phyllis Browning Company
Mls Name: HLMLS
Mls Provider:
Mls ID: #174106
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.
