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 Kingsland at 301 Sombrero, Kingsland, TX, 78657 priced at $535,000 converts $3,817/mo rent into $12/mo cash flow after a $2,619/mo obligation. Total monthly income equals $3,817/mo, and annual cash flow totals $145/yr on $176,015 invested. Return on cash invested prints 20.14% in year one, and rental yield reads 8.56% against a $535,000 entry. Equity gained on principal adds $3,452/yr, while 5% annual appreciation compiles into $147,811 by year five. Five-year ROI reaches 105.31% and total cumulative return in cash sums $185,356. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,817/mo property income covering a $2,619/mo payment, not borrower’s personal income.
Single Family
Built in 1985
871.20 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 |
|---|---|---|
| 2025-04-28 | Listed for sale | $535,000 |
| 2017-10-20 | Sold | N/A |
| 2017-09-13 | Pending sale | $242,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-28 | N/A | N/A | $426,440 | 25.22% |
| 2023-04-28 | $2006.00 | -39.64% | $340,542 | 10.00% |
| 2022-04-28 | $3323.42 | 2.10% | $309,584 | 10.00% |
Listed by: Judy Nissen • Horseshoe Bay Resort Realty
Mls Name: HLMLS
Mls Provider:
Mls ID: #173094
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.
