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 201 18th Street, Horseshoe Bay, TX, 78657 generates $1,377/mo in rent and, after a $876/mo payment, leaves $104/mo in cash flow. Total monthly income is $1,377/mo, and annual cash flow is $1,251/yr on $59,339 invested. Return on cash invested sits at 22.02% in year one, and rental yield is 9.23% on a $179,000 entry. Equity gained on principal adds $1,155/yr, while 5% annual appreciation builds toward $49,454 over five years. Five-year ROI reaches 115.42% and total cumulative return in cash sums $68,487. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,377/mo property income rather than buyer’s personal income.
Manufactured
Built in 2023
5,227 sqft 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 |
|---|---|---|
| 2025-08-14 | Listed for sale | $179,000 |
| 2024-03-25 | Listing removed | $179,999 |
| 2024-01-28 | Price change | $179,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Kale G Stephens • Horseshoe Bay Living 2, LLC
Mls Name: HLMLS
Mls Provider:
Mls ID: #174717
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.
