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 Granite Shoals at 1030 Kingsriver Drive, Granite Shoals, TX, 78654 offers $2,254/mo rent that, after a $1,273/mo payment, leaves $405/mo cash flow. Total monthly income is $2,254/mo, and annual cash flow is $4,856/yr on $86,190 cash. Return on cash invested measures 25.54% in year one, and rental yield stands at 10.4% at a $260,000 entry. Equity gained on principal adds $1,678/yr while 5% annual appreciation compounds into $71,833 by year five. Five-year ROI records 134.29% and total cumulative return in cash reaches $115,745. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,254/mo property income versus a $1,273/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1954
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78654, Marble Falls, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,896 (100%) |
| Owner Occupied HU | 6,426 (59.0%) |
| Renter Occupied HU | 2,755 (25.3%) |
| Vacant Housing Units | 1,715 (15.7%) |
| Median Home Value | $376,664 |
| Average Home Value | $517,656 |
Residential
9,263
Single Family
8,625
Multi-Family
638
Businesses
1,341
Date | Event | Price |
|---|---|---|
| 2025-04-18 | Listed for sale | $260,000 |
| 2024-08-31 | Listing removed | $225,000 |
| 2024-08-26 | Listed for sale | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-18 | $3715.46 | 4.69% | $208,999 | -3.48% |
| 2023-04-18 | $3548.91 | -0.17% | $216,542 | 23.26% |
| 2022-04-18 | $3554.98 | 31.45% | $175,685 | 37.70% |
Listed by: Kristen Ribera • My Texas Home Broker
Mls Name: HLMLS
Mls Provider:
Mls ID: #172946
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.
