3205 Douglas DriveHorseshoe 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 3205 Douglas Drive, Horseshoe Bay, TX, 78657 offers $4,180/mo rent that, after a $2,369/mo payment, leaves $738/mo cash flow. Total monthly income is $4,180/mo, and annual cash flow is $8,858/yr on $160,446 cash. Return on cash invested measures 25.43% in year one, and rental yield stands at 10.36% at a $484,000 entry. Equity gained on principal adds $3,123/yr while 5% annual appreciation compounds into $133,720 by year five. Five-year ROI records 133.68% and total cumulative return in cash reaches $214,476. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,180/mo property income versus a $2,369/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2023
7,840 sqft lot
$N/A/sqft
No 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: Valerie Kelly • Kelly Realty Team - eXp Realty
Mls Name: HLMLS
Mls Provider:
Mls ID: #171219
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.