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 1502 Hi Circle S, Horseshoe Bay, TX, 78657 offers a 8.71% rental yield on a $535,000 purchase with $3,884/mo rent. Total monthly income registers $3,884/mo, and a $2,619/mo payment leaves $79/mo available for distribution. Annual cash flow reaches $949/yr on $176,015 to close, and return on cash invested stands at 20.6% in year one. Equity gained on principal adds $3,452/yr while 5% annual appreciation supports $147,811 over five years. Portfolio math shows five-year ROI at 107.75% and total cumulative return in cash at $189,664. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,884/mo property income against a $2,619/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2017
0.25 Acres 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 |
|---|---|---|
| 2024-09-05 | Price change | $535,000 |
| 2024-06-19 | Listed for sale | $550,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $472,380 | 8.61% |
| 2023-02-13 | $2769.71 | -36.20% | $434,947 | 10.00% |
| 2022-02-13 | $4341.52 | 2.05% | $395,406 | 10.00% |
Listed by: Andrea Wood • Busse Group Real Estate
Mls Name: HLMLS
Mls Provider:
Mls ID: #169256
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.
