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% |
Investment property for sale in Horseshoe Bay at 402 Hi Stirrup UNIT E4, Horseshoe Bay, TX, 78657 at $285,000 posts ROI 20.34% with $34/mo cash flow from $2,411/mo rent. Total monthly income equals $2,411/mo, and annual cash flow records $411/yr on $94,478 to close. Return on cash invested measures 20.34% and rental yield reads 10.15% at the current $285,000. Equity gained on principal adds $1,839/yr, and 5% annual appreciation supports $78,740 by year five. Five-year ROI prints 108.03% and total cumulative return in cash totals $102,066.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,411/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Condo
Built in 1982
1,738 sqft lot
$N/A/sqft
$350 monthly 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 |
|---|---|---|
| 2024-07-25 | Listed for rent | $2,200 |
| 2024-03-06 | Price change | $285,000 |
| 2023-12-11 | Listed for sale | $290,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $242,730 | -10.23% |
| 2023-02-13 | $3613.49 | 19.14% | $270,380 | 35.89% |
| 2022-02-13 | $3032.89 | 30.96% | $198,970 | 35.07% |
Listed by: Greg Young • ERA Experts
Mls Name: Unlock MLS
Mls Provider:
Mls ID: #2802039
Disclaimer: Based on information from Unlock MLS (alternatively, from ACTRIS) for the period through 2025-02-13 14:56:48 PST. Neither the Board nor ACTRIS guarantees or is in any way responsible for its accuracy. All data is provided AS IS and with all faults. Data maintained by the Board or ACTRIS may not reflect all real estate activity in the market. Information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Some IDX listings have been excluded from this website. [Click here for more information](/info/mls-disclaimers/#mls_27)
