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% |
Total monthly income runs $5,131/mo, and a $4,841/mo payment. Purchase price stands at $989,000, and rental yield measures 6.23% with $5,131/mo rent. Return on cash invested shows 13.04% in year one, and 5% annual appreciation builds toward $273,242 over five years. Five-year ROI reaches 67.22% and total cumulative return in cash records $218,706. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,131/mo property income covering a $4,841/mo payment rather than investor’s personal income.
Single Family
Built in 2019
0.36 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 |
|---|---|---|
| 2025-05-29 | Listed for sale | $989,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-29 | $7827.51 | 9.54% | $760,174 | 10.00% |
| 2023-05-29 | $7145.59 | -9.35% | $691,067 | 10.00% |
| 2022-05-29 | $7882.86 | 5.09% | $628,243 | 10.00% |
Listed by: Heather Cauble • Horseshoe Bay ONE Realty
Mls Name: HLMLS
Mls Provider:
Mls ID: #173611
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.
