800 Western Bit, Horseshoe Bay, TX, 78657 | 4.8% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

800 Western Bit, Horseshoe Bay, TX, 78657 | 4.8% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2090 sft

101 Amiata, Horseshoe Bay, TX, 78657

2 Bed
2 Bath
1934 sft

113 Amiata, Horseshoe Bay, TX, 78657

2 Bed
2 Bath
1934 sft

109 Amiata Avenue, Horseshoe Bay, TX, 78657

2 Bed
2 Bath
1934 sft

113 Amiata Dr, Horseshoe Bay, TX, 78657

Nearby investment properties with comparable prices

3 Bed
3 Bath
2075 sft

109 Rivalto, Horseshoe Bay, TX, 78657

3 Bed
2 Bath
1856 sft

1703 N Us Highway 281, Johnson City, TX, 78636

3 Bed
2 Bath
1832 sft

1703 High Way #281, Johnson City, TX, 78636

4 Bed
2 Bath
1276 sft

402 W Pecan St, Johnson City, TX, 78636

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Horseshoe Bay at 800 Western Bit, Horseshoe Bay, TX, 78657 offers $3,000/mo rent that, after a $3,671/mo payment. Total monthly income is $3,000/mo. Return on cash invested measures 8.71% in year one, and rental yield stands at 4.8% at a $750,000 entry. Equity gained on principal adds $4,840/yr while 5% annual appreciation compounds into $207,211 by year five. Five-year ROI records 43.99% and total cumulative return in cash reaches $108,546. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,000/mo property income versus a $3,671/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 1993

0.27 Acres lot

$N/A/sqft

No HOA

More details about the property

Perched atop a large corner lot in Horseshoe Bay Proper, this impeccably designed and beautifully furnished residence blends Hill Country charm with modern comforts. The light stone and stucco exterior opens to a welcoming wraparound porchperfect for morning coffee or enjoying sunset breezes. The porch and family room showcase the Hill Country and distant Lake LBJ views. Inside, the home has been beautifully updated and thoughtfully upgraded, reflecting quality and sophisticated design. The gourmet kitchen showcases granite countertops, stainless steel appliances, soft-close cabinets, a breakfast bar, and space for a sunny breakfast area. Currently used as a sitting area, the dining room is centered by a cozy fireplace, ideal for gathering with friends and family. The primary suite offers a vaulted ceiling, bay window with built-in storage bench, and a luxurious ensuite with dual walk-in closets. The laundry room includes extensive cabinetry, ample counters, and a sink for organization. Upstairs, two secondary bedrooms joined by a shared ensuite bathroom offer flexibility for guests, a home office, or flex space. Outdoors, a fully fenced backyard includes a covered patio and hot tubperfect for entertaining. Additional highlights include abundant storage, a heated and cooled two-car garage suited for workshop or workouts, plus a driveway accommodating eight vehicles. SHORT TERM RENTALS ARE ALLOWED. Buyers may negotiate for most furnishings to be included, though they are not part of the current price

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