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% |
Investment property for sale in Horseshoe Bay at 1307 Whitetail Rd, Horseshoe Bay, TX, 78657 uses $127,628 cash to close to unlock $3,151/yr annual cash flow and $263/mo monthly cash flow. Total monthly income runs $3,000/mo, and a $1,884/mo payment keeps the spread at $263/mo. Purchase price stands at $385,000, and rental yield measures 9.35% with $3,000/mo rent. Return on cash invested shows 22.38% in year one, and 5% annual appreciation builds toward $106,368 over five years. Five-year ROI reaches 117.3% and total cumulative return in cash records $149,710. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,000/mo property income covering a $1,884/mo payment rather than investor’s personal income.
Single Family
Built in 2022
10,018 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 |
|---|---|---|
| 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: HLMLS
Mls Provider:
Mls ID: #170590
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.
