300 Knights RowCottonwood ShoresTX78657
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 Cottonwood Shores at 300 Knights Row, Cottonwood Shores, TX, 78657 priced at $274,000 converts $1,957/mo rent into $9/mo cash flow after a $1,341/mo obligation. Total monthly income equals $1,957/mo, and annual cash flow totals $104/yr on $90,831 invested. Return on cash invested prints 20.02% in year one, and rental yield reads 8.57% against a $274,000 entry. Equity gained on principal adds $1,768/yr, while 5% annual appreciation compiles into $75,701 by year five. Five-year ROI reaches 104.67% and total cumulative return in cash sums $95,073. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,957/mo property income covering a $1,341/mo payment, not borrower’s personal income.
Single Family
Built in 2015
0.31 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78657, Marble Falls, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
4,144
Single Family
4,142
Multi-Family
2
Businesses
318
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Katrina Goodman • Pure Realty
Mls Name: Unlock MLS
Mls ID: #4648953