400 Hi There UNIT 112, Horseshoe Bay, TX, 78657 | $167/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

400 Hi There UNIT 112, Horseshoe Bay, TX, 78657 | $167/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

- Bed
- Bath
- sft

307 Gold-Schaefer, Fredericksburg, TX, 78624

3 Bed
2 Bath
1380 sft

121 Autumn Sage, Johnson City, TX, 78636

3 Bed
2 Bath
1338 sft

605 W Ash Dr, Johnson City, TX, 78636

3 Bed
2 Bath
2386 sft

311 Out Crop, Horseshoe Bay, TX, 78657

Nearby investment properties with comparable prices

2 Bed
1 Bath
840 sft

104 N Avenue G, Johnson City, TX, 78636

4 Bed
2 Bath
1568 sft

103 Moss Rock Dr, Johnson City, TX, 78636

2 Bed
2 Bath
1416 sft

502A Hi Circle West, Horseshoe Bay, TX, 78657

2 Bed
2 Bath
1416 sft

502-502A Hi Cir W, Horseshoe Bay, TX, 78657

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

Investment property for sale in Horseshoe Bay at 400 Hi There UNIT 112, Horseshoe Bay, TX, 78657 uses $102,765 cash to close to unlock $2,002/yr annual cash flow and $167/mo monthly cash flow. Total monthly income runs $2,371/mo, and a $1,517/mo payment keeps the spread at $167/mo. Purchase price stands at $310,000, and rental yield measures 9.18% with $2,371/mo rent. Return on cash invested shows 21.86% in year one, and 5% annual appreciation builds toward $85,647 over five years. Five-year ROI reaches 114.5% and total cumulative return in cash records $117,667. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,371/mo property income covering a $1,517/mo payment rather than investor’s personal income.

Condo

Built in 1973

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to your dream vacation-home! This beautifully remodeled 2-bedroom, 2-bathroom lake house condo offers the perfect blend of modern comfort and lakeside charmideal for a new family seeking a relaxing getaway or an investor looking for the perfect BNB opportunity. Located directly across the street from the prestigious Horseshoe Bay Resort, this home places you right in the heart of all the action while still offering peace, privacy, and breathtaking Hill Country surroundings. Whether you're enjoying a glass of wine on the patio, strolling along the lake, or heading across the street for world-class golf, dining, or spa experiences, this location cant be beat. Inside, youll find a bright and open floor plan with tasteful, modern updates throughoutincluding fresh paint, stylish fixtures, and a sleek, fully upgraded kitchen. Both bedrooms are spacious and comfortable, with the primary suite featuring a private bathroom. Additional features include: ? Turnkey-ready and fully updated (open to selling fully furnished) ? Open-concept living and dining area ? Patio perfect for morning coffee or evening sunsets ? Just steps to the lake and resort amenities Whether you're looking for a family-friendly vacation home, a long-term place to retire, or a smart investment property, this condo checks all the boxes. Dont miss this rare opportunity to own a slice of paradise in the heart of Horseshoe Bay!

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