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 1511 Arrowhead Trail, Horseshoe Bay, TX, 78639 offers a 10.49% rental yield on a $145,000 purchase with $1,268/mo rent. Total monthly income registers $1,268/mo, and a $710/mo payment leaves $237/mo available for distribution. Annual cash flow reaches $2,839/yr on $48,068 to close, and return on cash invested stands at 25.82% in year one. Equity gained on principal adds $936/yr while 5% annual appreciation supports $40,061 over five years. Portfolio math shows five-year ROI at 135.75% and total cumulative return in cash at $65,252. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,268/mo property income against a $710/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 1970
4,356 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78639, Kingsland, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,862 (100%) |
| Owner Occupied HU | 3,061 (52.2%) |
| Renter Occupied HU | 1,088 (18.6%) |
| Vacant Housing Units | 1,713 (29.2%) |
| Median Home Value | $322,823 |
| Average Home Value | $453,524 |
Residential
4,516
Single Family
4,337
Multi-Family
179
Businesses
430
Date | Event | Price |
|---|---|---|
| 2025-06-09 | Listed for sale | $145,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-09 | $547.01 | 2.03% | $45,420 | 4.37% |
| 2023-06-09 | $536.12 | -6.60% | $43,520 | 8.42% |
| 2022-06-09 | $573.99 | 1.87% | $40,140 | 5.83% |
Listed by: Bailey Pippenger-Heinatz • Lake Life Team-eXp Realty
Mls Name: HLMLS
Mls Provider:
Mls ID: #173746
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.
