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% |
Rental property for sale in Marble Falls at Cardwell Plan, Thunder Rock: Highlands Collection, Marble Falls, TX, 78654 offers $2,912/mo rent that, after a $1,747/mo payment, leaves $374/mo cash flow. Total monthly income is $2,912/mo, and annual cash flow is $4,484/yr on $118,342 cash. Return on cash invested measures 23.7% in year one, and rental yield stands at 9.79% at a $356,990 entry. Equity gained on principal adds $2,304/yr while 5% annual appreciation compounds into $98,630 by year five. Five-year ROI records 124.38% and total cumulative return in cash reaches $147,192. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,912/mo property income versus a $1,747/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78654, Marble Falls, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,896 (100%) |
| Owner Occupied HU | 6,426 (59.0%) |
| Renter Occupied HU | 2,755 (25.3%) |
| Vacant Housing Units | 1,715 (15.7%) |
| Median Home Value | $376,664 |
| Average Home Value | $517,656 |
Residential
9,263
Single Family
8,625
Multi-Family
638
Businesses
1,341
Date | Event | Price |
|---|---|---|
| 2024-06-04 | Price change | $356,990 |
| 2024-05-21 | Price change | $353,990 |
| 2024-04-16 | Listed for sale | $333,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Lennar
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A
