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 605 Port #3, Horseshoe Bay, TX, 78657 earns from $2,135/mo rent with a $2,100/mo payment. Total monthly income totals $2,135/mo. ROI tracks 8.93% on current figures, and rental yield reads 5.97% at a $429,000 purchase. Equity gained on principal adds $2,768/yr, and 5% annual appreciation supports $118,525 over five years. Five-year ROI reaches 46.39% and total cumulative return in cash sums $65,977. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,135/mo property income instead of your personal income.
Condo
Built in 1983
N/A lot
$N/A/sqft
$385 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 |
|---|---|---|
| 2025-03-22 | Listed for sale | $429,000 |
| 2021-08-19 | Sold | N/A |
| 2019-10-20 | Listing removed | $1,750 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-03-23 | $5053.65 | 54.69% | $378,140 | 76.43% |
| 2022-03-23 | $3267.02 | 108.46% | $214,330 | 115.01% |
| 2021-03-23 | $1567.18 | -45.92% | $99,685 | -44.49% |
Listed by: Jarrett Bates • KW-River Hills Property Group
Mls Name: HLMLS
Mls Provider:
Mls ID: #172540
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.
