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 425 Pecan Creek Drive, Horseshoe Bay, TX, 78657 priced at $510,000 pairs $2,528/mo rent with after a $2,496/mo payment. Total monthly income equals $2,528/mo. Return on cash invested is 12.2% in year one, and rental yield stands at 5.95% on a $510,000 basis. Equity gained on principal adds $3,291/yr, and 5% annual appreciation accumulates to $140,904 by year five. Five-year ROI measures 62.72% and total cumulative return in cash reaches $105,231. For financing, Ziffy Mortgage’s DSCR program evaluates $2,528/mo property income against a $2,496/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1987
0.27 Acres 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 |
|---|---|---|
| 2025-01-22 | Price change | $510,000 |
| 2024-12-11 | Price change | $515,000 |
| 2024-11-01 | Price change | $529,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | N/A | N/A | $309,540 | 28.18% |
| 2023-02-13 | $2822.16 | -5.94% | $241,480 | 9.00% |
| 2022-02-13 | $3000.44 | 14.39% | $221,550 | 18.43% |
Listed by: Ashley Smart • eXp Realty, LLC
Mls Name: HLMLS
Mls Provider:
Mls ID: #170949
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.
