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 1202 Hi Stirrup #400, Horseshoe Bay, TX, 78657 generates $1,426/mo in rent, after a $1,028/mo payment. Total monthly income is $1,426/mo. Return on cash invested sits at 13.06% in year one, and rental yield is 8.15% on a $210,000 entry. Equity gained on principal adds $1,355/yr, while 5% annual appreciation builds toward $58,019 over five years. Five-year ROI reaches 69.4% and total cumulative return in cash sums $48,316. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,426/mo property income rather than buyer’s personal income.
Condo
Built in 1977
N/A lot
$N/A/sqft
$330 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 |
|---|---|---|
| 2025-06-25 | Listed for sale | $210,000 |
| 2024-09-20 | Sold | N/A |
| 2024-08-03 | Listed for sale | $169,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-25 | $3170.58 | 1.14% | $240,550 | 2.55% |
| 2023-06-25 | $3134.90 | 0.28% | $234,570 | 14.37% |
| 2022-06-25 | $3126.16 | 45.21% | $205,090 | 49.77% |
Listed by: Tina Thibodeaux • RE/MAX HORSESHOE BAY RESORT SA
Mls Name: HLMLS
Mls Provider:
Mls ID: #174011
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.
