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% |
Rental property for sale in Horseshoe Bay at 401 Hi There UNIT D, Horseshoe Bay, TX, 78657 priced at $355,000 converts $2,659/mo rent into $134/mo cash flow after a $1,738/mo obligation. Total monthly income equals $2,659/mo, and annual cash flow totals $1,609/yr on $117,683 invested. Return on cash invested prints 21.28% in year one, and rental yield reads 8.99% against a $355,000 entry. Equity gained on principal adds $2,291/yr, while 5% annual appreciation compiles into $98,080 by year five. Five-year ROI reaches 111.41% and total cumulative return in cash sums $131,112. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,659/mo property income covering a $1,738/mo payment, not borrower’s personal income.
Townhouse
Built in 1982
2,526 sqft 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Lance Brumfield • Horseshoe Bay ONE Realty
Mls Name: Unlock MLS
Mls ID: #6422989
