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 410 Hi Circle West, Horseshoe Bay, TX, 78657 at $449,000 posts ROI 25.38% with $679/mo cash flow from $3,872/mo rent. Total monthly income equals $3,872/mo, and annual cash flow records $8,145/yr on $148,844 to close. Return on cash invested measures 25.38% and rental yield reads 10.35% at the current $449,000. Equity gained on principal adds $2,897/yr, and 5% annual appreciation supports $124,050 by year five. Five-year ROI prints 133.4% and total cumulative return in cash totals $198,556.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,872/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 1993
10,454 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 |
|---|---|---|
| 2025-02-02 | Listing removed | $2,450 |
| 2025-01-07 | Price change | $2,450 |
| 2024-11-14 | Listed for rent | $2,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $431,290 | -0.34% |
| 2023-02-13 | $5783.74 | 18.19% | $432,770 | 34.80% |
| 2022-02-13 | $4893.59 | 329.29% | $321,040 | 90.20% |
Listed by: Jimmy Gilmore • Jimmy Gilmore & Co
Mls Name: HLMLS
Mls Provider:
Mls ID: #171117
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.
