








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $5,300/mo, and a $4,283/mo payment. Purchase price stands at $875,000, and rental yield measures 7.27% with $5,300/mo rent. Return on cash invested shows 16.21% in year one, and 5% annual appreciation builds toward $241,746 over five years. Five-year ROI reaches 84.22% and total cumulative return in cash records $242,447. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,300/mo property income covering a $4,283/mo payment rather than investor’s personal income.
Single Family
Built in 2001
9,583 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 |
|---|---|---|
| 2024-12-12 | Price change | $875,000 |
| 2024-08-04 | Price change | $895,000 |
| 2024-06-20 | Price change | $949,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-28 | N/A | N/A | $712,351 | 10.00% |
| 2023-12-28 | $2579.98 | -61.85% | $647,592 | 10.00% |
| 2022-12-28 | $6762.36 | 1.96% | $588,720 | 10.00% |



Listed by: Marge Hoff • Horseshoe Bay Resort Realty
Mls Name: HLMLS
Mls Provider:
Mls ID: #168504
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.