204 Rock Springs DrMarble FallsTX78654
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Marble Falls at 204 Rock Springs Dr, Marble Falls, TX, 78654 generates $2,566/mo in rent and, after a $1,654/mo payment, leaves $163/mo in cash flow. Total monthly income is $2,566/mo, and annual cash flow is $1,953/yr on $112,044 invested. Return on cash invested sits at 21.65% in year one, and rental yield is 9.11% on a $337,990 entry. Equity gained on principal adds $2,181/yr, while 5% annual appreciation builds toward $93,380 over five years. Five-year ROI reaches 113.41% and total cumulative return in cash sums $127,067. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,566/mo property income rather than buyer’s personal income.
Single Family
Built in 2026
0.48 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78654, Marble Falls, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,896 (100%) |
| Owner Occupied HU | 6,426 (59.0%) |
| Renter Occupied HU | 2,755 (25.3%) |
| Vacant Housing Units | 1,715 (15.7%) |
| Median Home Value | $376,664 |
| Average Home Value | $517,656 |
Housing Distribution
Address Breakdown
Residential
9,263
Single Family
8,625
Multi-Family
638
Businesses
1,341
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dave Clinton • D.R. Horton, AMERICA'S Builder
Mls Name: Unlock MLS
Mls ID: #5056783