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 1307 White Tail Rd, Horseshoe Bay, TX, 78657 priced at $385,000 converts $3,000/mo rent into $233/mo cash flow after a $1,884/mo obligation. Total monthly income equals $3,000/mo, and annual cash flow totals $2,799/yr on $127,628 invested. Return on cash invested prints 22.1% in year one, and rental yield reads 9.35% against a $385,000 entry. Equity gained on principal adds $2,484/yr, while 5% annual appreciation compiles into $106,368 by year five. Five-year ROI reaches 115.94% and total cumulative return in cash sums $147,970. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,000/mo property income covering a $1,884/mo payment, not borrower’s personal income.
Single Family
Built in 2022
10,014 sqft lot
$N/A/sqft
$352 annually 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 |
|---|---|---|
| 2024-12-02 | Price change | $385,000 |
| 2024-10-04 | Listed for sale | $399,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Brigitte Nolen • Horseshoe Bay ONE Realty
Mls Name: Unlock MLS
Mls Provider:
Mls ID: #6502363
Disclaimer: Based on information from Unlock MLS (alternatively, from ACTRIS) for the period through 2024-12-27 20:47:31 PST. Neither the Board nor ACTRIS guarantees or is in any way responsible for its accuracy. All data is provided AS IS and with all faults. Data maintained by the Board or ACTRIS may not reflect all real estate activity in the market. Information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Some IDX listings have been excluded from this website. [Click here for more information](/info/mls-disclaimers/#mls_27)
