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 1205 Hi Stirrup, Horseshoe Bay, TX, 78657 offers $2,264/mo rent that, after a $1,262/mo payment, leaves $163/mo cash flow. Total monthly income is $2,264/mo, and annual cash flow is $1,959/yr on $85,461 cash. Return on cash invested measures 22.2% in year one, and rental yield stands at 10.54% at a $257,800 entry. Equity gained on principal adds $1,664/yr while 5% annual appreciation compounds into $71,225 by year five. Five-year ROI records 117.74% and total cumulative return in cash reaches $100,619. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,264/mo property income versus a $1,262/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Condo
Built in 1974
N/A lot
$N/A/sqft
$802 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 |
|---|---|---|
| 2025-01-01 | Price change | $257,800 |
| 2024-03-07 | Listed for sale | $272,800 |
| 2023-09-05 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Justin Jette • Moreland Properties
Mls Name: HLMLS
Mls Provider:
Mls ID: #167736
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.
