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 Cottonwood Shores at 853 Cypress Ln, Cottonwood Shores, TX, 78657 earns $718/mo cash flow from $3,000/mo rent with a $1,561/mo payment. Total monthly income totals $3,000/mo, and annual cash flow totals $8,610/yr on $105,749 capital. ROI tracks 28.05% on current figures, and rental yield reads 11.29% at a $319,000 purchase. Equity gained on principal adds $2,058/yr, and 5% annual appreciation supports $88,134 over five years. Five-year ROI reaches 147.79% and total cumulative return in cash sums $156,289. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,000/mo property income instead of your personal income.
Single Family
Built in 2023
5,227 sqft 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 |
|---|---|---|
| 2025-05-30 | Price change | $319,000 |
| 2025-05-09 | Listed for rent | $2,000 |
| 2025-05-05 | Price change | $319,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-30 | $5467.72 | 1489.92% | $307,002 | 1474.37% |
| 2023-05-30 | $343.90 | -11.24% | $19,500 | N/A |
| 2022-05-30 | $387.47 | 169.66% | $19,500 | 178.57% |
Listed by: Dawn McKim McKim • Coldwell Banker Realty
Mls Name: HLMLS
Mls Provider:
Mls ID: #173629
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.
