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 $4,631/mo, and a $4,821/mo payment. Purchase price stands at $985,000, and rental yield measures 5.64% with $4,631/mo rent. Return on cash invested shows 11.27% in year one, and 5% annual appreciation builds toward $272,137 over five years. Five-year ROI reaches 57.71% and total cumulative return in cash records $187,006. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,631/mo property income covering a $4,821/mo payment rather than investor’s personal income.
Single Family
Built in 1996
0.38 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2025-09-23 | Price change | $985,000 |
| 2025-06-01 | Listed for sale | $1,385,000 |
| 2024-10-02 | Listing removed | $1,250,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-24 | $14217.59 | 4.98% | $1,078,680 | 6.45% |
| 2023-09-24 | $13542.87 | -7.09% | $1,013,350 | 5.96% |
| 2022-09-24 | $14577.11 | 66.10% | $956,320 | 71.32% |
Listed by: Jeramy M McMahon • Horseshoe Bay Resort Realty
Mls Name: HLMLS
Mls Provider:
Mls ID: #175139
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.
