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 2704 Aurora, Horseshoe Bay, TX, 78657 generates $4,043/mo in rent, after a $5,384/mo payment. Total monthly income is $4,043/mo. Return on cash invested sits at 7.64% in year one, and rental yield is 4.41% on a $1,100,000 entry. Equity gained on principal adds $7,098/yr, while 5% annual appreciation builds toward $303,910 over five years. Five-year ROI reaches 38.22% and total cumulative return in cash sums $136,207. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,043/mo property income rather than buyer’s personal income.
Single Family
Built in 1993
10,454 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 |
|---|---|---|
| 2025-05-24 | Listed for sale | $1,100,000 |
| 2018-03-29 | Listing removed | $529,000 |
| 2018-01-31 | Pending sale | $529,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-24 | $8917.91 | 1.19% | $676,597 | 2.60% |
| 2023-05-24 | $8813.47 | -4.96% | $659,470 | 8.40% |
| 2022-05-24 | $9273.34 | 9.66% | $608,370 | 13.10% |
Listed by: Sheryl McCray • Horseshoe Bay Resort Realty
Mls Name: HLMLS
Mls Provider:
Mls ID: #173539
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.
