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 176 Westgate Loop, Horseshoe Bay, TX, 78657 offers $6,683/mo rent that, after a $9,765/mo payment. Total monthly income is $6,683/mo. Return on cash invested measures 6.13% in year one, and rental yield stands at 4.02% at a $1,995,000 entry. Equity gained on principal adds $12,873/yr while 5% annual appreciation compounds into $551,182 by year five. Five-year ROI records 30.2% and total cumulative return in cash reaches $195,225. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $6,683/mo property income versus a $9,765/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2023
0.99 Acres lot
$N/A/sqft
$1,995 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 |
|---|---|---|
| 2024-05-16 | Listed for sale | $1,995,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $1,357,140 | 20.00% |
| 2023-02-13 | $15114.55 | 6738.24% | $1,130,950 | 7699.65% |
| 2022-02-13 | $221.03 | -3.04% | $14,500 | N/A |
Listed by: Micha Hill • Central Metro Realty
Mls Name: HLMLS
Mls Provider:
Mls ID: #168982
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.
