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 109 Rivalto, Horseshoe Bay, TX, 78657 priced at $749,500 converts $2,898/mo rent into after a $3,668/mo obligation. Total monthly income equals $2,898/mo. Return on cash invested prints 6.41% in year one, and rental yield reads 4.64% against a $749,500 entry. Equity gained on principal adds $4,836/yr, while 5% annual appreciation compiles into $207,073 by year five. Five-year ROI reaches 32.29% and total cumulative return in cash sums $79,613. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,898/mo property income covering a $3,668/mo payment, not borrower’s personal income.
Single Family
Built in 2022
N/A lot
$N/A/sqft
$374 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 |
|---|---|---|
| 2025-05-16 | Listed for sale | $749,500 |
| 2025-05-01 | Listing removed | $765,000 |
| 2024-11-23 | Listed for sale | $765,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-16 | $5789.36 | 2.27% | $700,080 | 7.65% |
| 2023-05-16 | $5660.65 | 249.09% | $650,330 | 121.50% |
| 2022-05-16 | $1621.53 | N/A | $293,600 | N/A |
Listed by: Kristi Goebel • Horseshoe Bay Resort Realty
Mls Name: HLMLS
Mls Provider:
Mls ID: #173374
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.
