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% |
Investment property for sale in Horseshoe Bay at 311 Mayapple, Horseshoe Bay, TX, 78657 earns from $4,451/mo rent with a $3,766/mo payment. Total monthly income totals $4,451/mo. ROI tracks 13.45% on current figures, and rental yield reads 6.94% at a $769,500 purchase. Equity gained on principal adds $4,965/yr, and 5% annual appreciation supports $212,599 over five years. Five-year ROI reaches 70.04% and total cumulative return in cash sums $177,320. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,451/mo property income instead of your personal income.
Single Family
Built in 2020
3,465 sqft lot
$N/A/sqft
$374 monthly 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 |
|---|---|---|
| 2025-01-17 | Listed for sale | $769,500 |
| 2022-05-16 | Sold | N/A |
| 2022-04-21 | Pending sale | $775,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $788,570 | 3.00% |
| 2023-02-13 | $10562.07 | -16.17% | $765,600 | -0.22% |
| 2022-02-13 | $12599.01 | 10021.31% | $767,300 | 2.00% |
Listed by: Valerie Kelly • Kelly Realty Team - eXp Realty
Mls Name: HLMLS
Mls Provider:
Mls ID: #171570
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.
