1401 Brazos St, Marble Falls, TX, 78654 | $305/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1401 Brazos St, Marble Falls, TX, 78654 | $305/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Ramsey Plan, Thunder Rock : Watermill Collection

4 Bed
2 Bath
1720 sft

Ramsey Plan, Thunder Rock : Watermill Collection, Marble Falls, TX, 78654

4 Bed
3 Bath
2726 sft

The Quincy Plan, Thunder Rock, Marble Falls, TX, 78654

4 Bed
3 Bath
2532 sft

The Ozark Plan, Thunder Rock, Marble Falls, TX, 78654

4 Bed
2 Bath
2014 sft

313 Rock Springs Dr, Marble Falls, TX, 78654

Nearby investment properties with comparable prices

3 Bed
2 Bath
1635 sft

220 Rock Springs Dr, Marble Falls, TX, 78654

2 Bed
3 Bath
1530 sft

103 Dawn #6, Horseshoe Bay, TX, 78657

Airbnb Potential+ 2 more

2 Bed
2 Bath
1276 sft

109 Dawn No 2, Horseshoe Bay, TX, 78657

Investment Property+ 2 more

3 Bed
2 Bath
1514 sft

853 Cypress Ln, Cottonwood Shores, TX, 78657

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Marble Falls at 1401 Brazos St, Marble Falls, TX, 78654 earns $305/mo cash flow from $2,566/mo rent with a $1,556/mo payment. Total monthly income totals $2,566/mo, and annual cash flow totals $3,661/yr on $105,417 capital. ROI tracks 23.38% on current figures, and rental yield reads 9.68% at a $318,000 purchase. Equity gained on principal adds $2,052/yr, and 5% annual appreciation supports $87,858 over five years. Five-year ROI reaches 122.72% and total cumulative return in cash sums $129,371. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,566/mo property income instead of your personal income.

Single Family

Built in 1965

0.36 Acres lot

$N/A/sqft

No HOA

More details about the property

Located in the heart of Marble Falls, this home features 4-bedrooms, 2-baths, 2132 square feet set on a generous corner lot. This home offers plenty of room to spread out, with a large footprint , comfortable bedrooms and an open layout that's easy to make your own. Outside, you'll find a large fenced backyard that provides privacy, a place to relax, garden, or play. This home is minutes from Lake Marble Falls and Lake LBJ for boating, fishing, and swimming. Close to downtown Marble Falls, shopping, dining, and year-round activities. Conveniently close to grocery shopping, parks, schools and medical facilities. This home is ready for someone with vision to give it a little TLC and make it truly their own. With its spacious layout and great lot, it offers the perfect foundation for personalized updates to make your own, a long-term rental, or a smart investment in a high-demand area of Marble Falls. Whether you're looking to update, rent, or simply add value, this property delivers plenty of potential.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78654, Marble Falls, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	10,896 (100%)
Owner Occupied HU	6,426 (59.0%)
Renter Occupied HU	2,755 (25.3%)
Vacant Housing Units	1,715 (15.7%)
Median Home Value	$376,664
Average Home Value	$517,656