1201 Hi Stirrup #104Horseshoe BayTX78657
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Horseshoe Bay at 1201 Hi Stirrup #104, Horseshoe Bay, TX, 78657 uses $84,533 cash to close to unlock $69/yr annual cash flow and $6/mo monthly cash flow. Total monthly income runs $1,819/mo, and a $1,248/mo payment keeps the spread at $6/mo. Purchase price stands at $255,000, and rental yield measures 8.56% with $1,819/mo rent. Return on cash invested shows 19.99% in year one, and 5% annual appreciation builds toward $70,452 over five years. Five-year ROI reaches 104.5% and total cumulative return in cash records $88,340. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,819/mo property income covering a $1,248/mo payment rather than investor’s personal income.
Condo
Built in 1974
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78657, Marble Falls, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
4,144
Single Family
4,142
Multi-Family
2
Businesses
318
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Carol Walterscheidt • C&C Realty Team
Mls Name: HLMLS
Mls ID: #176213