503 Knights RowCottonwood ShoresTX78657
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Cottonwood Shores at 503 Knights Row, Cottonwood Shores, TX, 78657 with 5% annual appreciation on a $325,500 basis while $3,000/mo rent supports operations. Total monthly income totals $3,000/mo and a $1,593/mo payment preserves $685/mo for cash returns. Annual cash flow comes to $8,226/yr on $107,903 deployed, and return on cash invested reaches 27.53% in year one. Equity gained on principal adds $2,100/yr, and five-year appreciation sums $89,930 alongside rental yield of 11.06%. Five-year ROI measures 144.95% and total cumulative return in cash totals $156,410.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,000/mo property income versus a $1,593/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2017
0.29 Acres lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
4,144
Single Family
4,142
Multi-Family
2
Businesses
318
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Julie C Snowden • Horseshoe Bay ONE Realty
Mls Name: HLMLS
Mls ID: #176377