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 320 Twin Sails, Horseshoe Bay, TX, 78657 uses $139,230 cash to close to unlock $7,404/yr annual cash flow and $617/mo monthly cash flow. Total monthly income runs $3,844/mo, and a $2,056/mo payment keeps the spread at $617/mo. Purchase price stands at $420,000, and rental yield measures 10.98% with $3,844/mo rent. Return on cash invested shows 25.23% in year one, and 5% annual appreciation builds toward $116,038 over five years. Five-year ROI reaches 133.31% and total cumulative return in cash records $185,611. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,844/mo property income covering a $2,056/mo payment rather than investor’s personal income.
Townhouse
Built in 1982
1,306 sqft lot
$N/A/sqft
$240 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 |
|---|---|---|
| 2025-04-14 | Listed for sale | $420,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-14 | N/A | N/A | $87,142 | N/A |
| 2023-04-14 | N/A | N/A | $87,142 | 44.83% |
| 2022-04-14 | N/A | N/A | $60,169 | 56.76% |
Listed by: Chris Kappmeyer • All Hands Real Estate
Mls Name: HLMLS
Mls Provider:
Mls ID: #172890
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.
