3804 Dew Drop, Horseshoe Bay, TX, 78657 | 7.01% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

3804 Dew Drop, Horseshoe Bay, TX, 78657 | 7.01% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

- Bed
- Bath
- sft

5271 Hwy 290, Johnson City, TX, 78636

3 Bed
5 Bath
3907 sft

100 Spice Lily, Horseshoe Bay, TX, 78657

3 Bed
3 Bath
2051 sft

401 Mayapple, Horseshoe Bay, TX, 78657

3 Bed
3 Bath
2135 sft

409 Mayapple, Horseshoe Bay, TX, 78657

Nearby investment properties with comparable prices

3 Bed
3 Bath
2838 sft

Freeport Plan, Build On Your Lot, Marble Falls, TX, 78654

4 Bed
3 Bath
1918 sft

103 N Avenue C, Johnson City, TX, 78636

3 Bed
2 Bath
1317 sft

108 E Crestview, Johnson City, TX, 78636

4 Bed
4 Bath
2599 sft

Chilton Plan, Build On Your Lot, Marble Falls, TX, 78654

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

Explore more listings using simple english

Investment Highlights

Total monthly income runs $3,008/mo, and a $2,521/mo payment. Purchase price stands at $515,000, and rental yield measures 7.01% with $3,008/mo rent. Return on cash invested shows 15.42% in year one, and 5% annual appreciation builds toward $142,285 over five years. Five-year ROI reaches 79.99% and total cumulative return in cash records $135,529. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,008/mo property income covering a $2,521/mo payment rather than investor’s personal income.

Single Family

Built in 2025

0.28 Acres lot

$N/A/sqft

No HOA

More details about the property

Brand new construction tucked away in the hills of Horseshoe Bay! This single-story home offers 4 bedrooms, 2 full bathrooms, and incredible panoramic Hill Country views. Situated on a spacious corner lot with mature native oaks, this property provides both privacy and charm. Step inside to an open-concept layout featuring 10-foot ceilings in the main living area and 9-foot ceilings in all bedrooms. Every bedroom includes a generous walk-in closet, and the guest bathroom is beautifully finished with double sinks, custom marble tile, and granite countertops. The kitchen is a standout with custom solid-wood cabinetry, soft-close hinges, full-extension drawers, and a rare hidden walk-in pantry. Additional quality features such as blown-in insulation and sound-proof batting in all interior walls add comfort and efficiency that cant always be seen. A functional mudroom connects to the oversized, side-facing 2-car garage. The split floor plan provides privacy, with the primary suite offering a large walk-in closet, double vanities, a soaking tub, a walk-in shower, and elegant marble tile throughout. Move-in ready and zoned to Marble Falls ISD with a low 1.5 tax rate, this brand-new home offers peaceful Hill Country living while still being just 15 minutes from downtown Marble Falls. A must-see for anyone seeking comfort, craftsmanship, and tranquility!

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