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% |
Total monthly income runs $2,393/mo, and a $4,087/mo payment. Purchase price stands at $835,000, and rental yield measures 3.44% with $2,393/mo rent. Return on cash invested shows 4.29% in year one, and 5% annual appreciation builds toward $230,695 over five years. Five-year ROI reaches 20.35% and total cumulative return in cash records $55,900. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,393/mo property income covering a $4,087/mo payment rather than investor’s personal income.
Single Family
Built in 2022
10,454 sqft lot
$N/A/sqft
$795 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 |
|---|---|---|
| 2025-07-06 | Listed for sale | $835,000 |
| 2025-07-04 | Listing removed | $835,000 |
| 2025-07-01 | Listed for sale | $835,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2022-07-07 | $905.89 | 7.20% | $59,430 | 10.57% |
| 2021-07-07 | $845.02 | 3.25% | $53,750 | 5.97% |
| 2020-07-07 | $818.45 | N/A | $50,720 | 68.00% |
Listed by: Kale Stephens • Horseshoe Bay Living 2, LLC
Mls Name: HLMLS
Mls Provider:
Mls ID: #174156
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.
