320 Twin Sails #22Horseshoe BayTX78657
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 Horseshoe Bay at 320 Twin Sails #22, Horseshoe Bay, TX, 78657 generates $3,865/mo in rent and, after a $2,203/mo payment, leaves $443/mo in cash flow. Total monthly income is $3,865/mo, and annual cash flow is $5,310/yr on $149,175 invested. Return on cash invested sits at 23.47% in year one, and rental yield is 10.31% on a $450,000 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation builds toward $124,327 over five years. Five-year ROI reaches 123.79% and total cumulative return in cash sums $184,662. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,865/mo property income rather than buyer’s personal income.
Condo
Built in 1982
1,616 sqft lot
$N/A/sqft
$222 monthly 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: Eden Ralph • Keller Williams Realty
Mls Name: Unlock MLS
Mls Provider:
Mls ID: #8067945
Disclaimer: Based on information from Unlock MLS (alternatively, from ACTRIS) for the period through 2025-03-14 14:54:13 PDT. Neither the Board nor ACTRIS guarantees or is in any way responsible for its accuracy. All data is provided AS IS and with all faults. Data maintained by the Board or ACTRIS may not reflect all real estate activity in the market. Information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#27)