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 123 Azalea Loop, Horseshoe Bay, TX, 78657 priced at $999,990 pairs $5,220/mo rent with after a $4,894/mo payment. Total monthly income equals $5,220/mo. Return on cash invested is 13.16% in year one, and rental yield stands at 6.26% on a $999,990 basis. Equity gained on principal adds $6,453/yr, and 5% annual appreciation accumulates to $276,279 by year five. Five-year ROI measures 67.86% and total cumulative return in cash reaches $223,272. For financing, Ziffy Mortgage’s DSCR program evaluates $5,220/mo property income against a $4,894/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
8,276 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-03-27 | Listed for sale | $999,990 |
| 2025-03-12 | Listing removed | $999,000 |
| 2024-09-13 | Listed for sale | $999,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-27 | N/A | N/A | $38,770 | -8.78% |
| 2023-03-27 | $567.98 | -12.33% | $42,500 | N/A |
| 2022-03-27 | $647.83 | 68.03% | $42,500 | 46.00% |
Listed by: Lesli Akers • Keller Williams - Lake Travis
Mls Name: HLMLS
Mls Provider:
Mls ID: #172604
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.
