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 2513 Diagonal #B, Horseshoe Bay, TX, 78657 priced at $749,900 pairs $2,304/mo rent with after a $3,670/mo payment. Total monthly income equals $2,304/mo. Return on cash invested is 3.94% in year one, and rental yield stands at 3.69% on a $749,900 basis. Equity gained on principal adds $4,839/yr, and 5% annual appreciation accumulates to $207,184 by year five. Five-year ROI measures 18.92% and total cumulative return in cash reaches $46,678. For financing, Ziffy Mortgage’s DSCR program evaluates $2,304/mo property income against a $3,670/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 1985
N/A lot
$N/A/sqft
$285 monthly 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 |
|---|---|---|
| 2025-01-15 | Price change | $749,900 |
| 2024-08-08 | Price change | $755,000 |
| 2024-08-01 | Price change | $769,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2022-02-13 | $6193.51 | 1.97% | $406,320 | 5.17% |
| 2021-02-13 | $6073.65 | 13.23% | $386,330 | 16.22% |
| 2020-02-13 | $5363.87 | N/A | $332,400 | 4.23% |
Listed by: Susan Willis • Kuper Sotheby's Int'l Realty
Mls Name: HLMLS
Mls Provider:
Mls ID: #169423
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.
