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 509 Short Circuit Unit 202, Horseshoe Bay, TX, 78657 listed at $590,000 pairs $2,724/mo rent with a $2,888/mo payment. Total monthly income runs $2,724/mo. Return on cash invested measures 8.77% in year one, and rental yield registers 5.54% at a $590,000 basis. Equity gained on principal adds $3,807/yr, and annual property appreciation at 5% supports $163,006 by year five. Five-year ROI tracks 45.09% and total cumulative return in cash totals $87,520. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,724/mo property income relative to a $2,888/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1982
4,356 sqft lot
$N/A/sqft
$355 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 |
|---|---|---|
| 2025-04-25 | Listed for sale | $590,000 |
| 2025-02-13 | Listing removed | $649,900 |
| 2024-10-18 | Price change | $649,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-25 | N/A | N/A | $448,210 | 6.71% |
| 2023-04-25 | $5613.48 | 9.39% | $420,030 | 24.77% |
| 2022-04-25 | $5131.54 | 1.80% | $336,650 | 5.00% |
Listed by: Jeramy McMahon • Horseshoe Bay Resort Realty
Mls Name: HLMLS
Mls Provider:
Mls ID: #173065
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.
