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 1402 Mountain Dew, Horseshoe Bay, TX, 78657 earns from $3,000/mo rent with a $4,821/mo payment. Total monthly income totals $3,000/mo. ROI tracks 5.13% on current figures, and rental yield reads 3.65% at a $985,000 purchase. Equity gained on principal adds $6,356/yr, and 5% annual appreciation supports $272,137 over five years. Five-year ROI reaches 24.82% and total cumulative return in cash sums $80,446. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,000/mo property income instead of your personal income.
Single Family
Built in 2023
0.41 Acres lot
$N/A/sqft
$331 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 |
|---|---|---|
| 2025-02-07 | Price change | $985,000 |
| 2024-10-11 | Listed for sale | $1,100,000 |
| 2024-05-24 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $13764.77 | 2900.17% | $885,964 | 2853.21% |
| 2023-02-13 | $458.80 | 31.67% | $30,000 | 50.00% |
| 2022-02-13 | $348.46 | -3.80% | $20,000 | N/A |
Listed by: Tommy Cokins • Tommy Cokins, Broker
Mls Name: HLMLS
Mls Provider:
Mls ID: #171854
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.
