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 303 Left Lane, Horseshoe Bay, TX, 78657 priced at $1,000,000 pairs $3,750/mo rent with after a $4,895/mo payment. Total monthly income equals $3,750/mo. Return on cash invested is 7.8% in year one, and rental yield stands at 4.5% on a $1,000,000 basis. Equity gained on principal adds $6,453/yr, and 5% annual appreciation accumulates to $276,282 by year five. Five-year ROI measures 39.09% and total cumulative return in cash reaches $128,608. For financing, Ziffy Mortgage’s DSCR program evaluates $3,750/mo property income against a $4,895/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2002
0.53 Acres 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 |
|---|---|---|
| 2025-02-04 | Listed for sale | $1,000,000 |
| 2018-10-15 | Listing removed | $540,000 |
| 2018-10-15 | Listed for sale | $540,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $9610.83 | 6.86% | $702,900 | 4.55% |
| 2023-02-13 | $8993.64 | -8.80% | $672,339 | 10.00% |
| 2022-02-13 | $9861.26 | 4.55% | $611,217 | 10.00% |
Listed by: Tari Pilgreen • Pilgreen Properties
Mls Name: HLMLS
Mls Provider:
Mls ID: #171799
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.
