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% |
Rental property for sale in Horseshoe Bay at 1612 Swear Injun, Horseshoe Bay, TX, 78657 generates $4,357/mo in rent, after a $4,870/mo payment. Total monthly income is $4,357/mo. Return on cash invested sits at 10.09% in year one, and rental yield is 5.25% on a $995,000 entry. Equity gained on principal adds $6,421/yr, while 5% annual appreciation builds toward $274,900 over five years. Five-year ROI reaches 51.4% and total cumulative return in cash sums $168,258. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,357/mo property income rather than buyer’s personal income.
Single Family
Built in 2006
28 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 |
|---|---|---|
| 2025-06-24 | Listed for sale | $995,000 |
| 2020-01-17 | Sold | N/A |
| 2020-01-14 | Price change | $325,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-24 | $6881.82 | 9.38% | $522,120 | 10.91% |
| 2023-06-24 | $6291.46 | -4.95% | $470,760 | 8.41% |
| 2022-06-24 | $6619.25 | 26.00% | $434,250 | 29.96% |
Listed by: Gay Lynn Wheeler • Horseshoe Bay Resort Realty
Mls Name: HLMLS
Mls Provider:
Mls ID: #173981
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.
