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 2904 Candace Circle, Horseshoe Bay, TX, 78657 priced at $499,900 pairs $3,749/mo rent with $186/mo cash flow after a $2,447/mo payment. Total monthly income equals $3,749/mo, and annual cash flow comes to $2,227/yr on $165,717 invested. Return on cash invested is 21.25% in year one, and rental yield stands at 9% on a $499,900 basis. Equity gained on principal adds $3,226/yr, and 5% annual appreciation accumulates to $138,113 by year five. Five-year ROI measures 111.28% and total cumulative return in cash reaches $184,416. For financing, Ziffy Mortgage’s DSCR program evaluates $3,749/mo property income against a $2,447/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1995
0.51 Acres lot
$N/A/sqft
$100 annually 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 |
|---|---|---|
| 2025-01-07 | Listed for sale | $499,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $437,020 | 10.00% |
| 2023-02-13 | $966.63 | -59.74% | $397,291 | 10.00% |
| 2022-02-13 | $2401.18 | -1.45% | $361,174 | 10.00% |
Listed by: Dana Yarter • RE/MAX of Marble Falls
Mls Name: HLMLS
Mls Provider:
Mls ID: #171461
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.
