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 103 Dawn #6, Horseshoe Bay, TX, 78657 generates $2,216/mo in rent, after a $1,561/mo payment. Total monthly income is $2,216/mo. Return on cash invested sits at 18.18% in year one, and rental yield is 8.34% on a $319,000 entry. Equity gained on principal adds $2,058/yr, while 5% annual appreciation builds toward $88,134 over five years. Five-year ROI reaches 95.21% and total cumulative return in cash sums $100,681. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,216/mo property income rather than buyer’s personal income.
Townhouse
Built in 1983
1,306 sqft lot
$N/A/sqft
$300 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 |
|---|---|---|
| 2025-01-18 | Listed for sale | $319,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $193,915 | 10.00% |
| 2023-02-13 | $654.03 | -49.41% | $176,286 | 10.00% |
| 2022-02-13 | $1292.73 | 1.45% | $160,260 | 5.58% |
Listed by: Gay Lynn Wheeler • Horseshoe Bay Resort Realty
Mls Name: HLMLS
Mls Provider:
Mls ID: #171599
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.
