Hudson Plan, Thunder Rock: Highlands Collection, Marble Falls, TX, 78654 | $242/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Hudson Plan, Thunder Rock: Highlands Collection, Marble Falls, TX, 78654 | $242/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Elderberry Plan, Ridgeview at Gregg Ranch

4 Bed
3 Bath
2380 sft

Elderberry Plan, Ridgeview at Gregg Ranch, Marble Falls, TX, 78654

3 Bed
2 Bath
2487 sft

892 Baird Ranch Rd, Johnson City, TX, 78636

Airbnb Potential+ 1 more

2 Bed
3 Bath
2030 sft

306 fieldstone, Johnson City, TX, 78636

3 Bed
2 Bath
2208 sft

633 Trails End Rd, Johnson City, TX, 78636

Nearby investment properties with comparable prices

3 Bed
3 Bath
2485 sft

Avalon I Plan, Build On Your Lot, Marble Falls, TX, 78654

3 Bed
2 Bath
1299 sft

102 Ashlee Lane, Johnson City, TX, 78636

$ 399,000

ROI

Cash Flow/m

1 Bed
1 Bath
519 sft

9361 W Us Highway 290 #118, Hye, TX, 78635

2 Bed
1 Bath
1147 sft

201 E Bluebonnet Ln, 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 Marble Falls at Hudson Plan, Thunder Rock: Highlands Collection, Marble Falls, TX, 78654 offers $3,065/mo rent that, after a $1,943/mo payment, leaves $242/mo cash flow. Total monthly income is $3,065/mo, and annual cash flow is $2,904/yr on $131,602 cash. Return on cash invested measures 22.12% in year one, and rental yield stands at 9.26% at a $396,990 entry. Equity gained on principal adds $2,562/yr while 5% annual appreciation compounds into $109,681 by year five. Five-year ROI records 115.91% and total cumulative return in cash reaches $152,539. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,065/mo property income versus a $1,943/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

More details about the property

This two-story home has everything a growing family needs to live peacefully. The first floor features a convenient study by the front door and an open layout among the main living area with a large covered back patio. The owner's suite is also on the first floor, while on the second floor is host to three additional bedrooms, a full bathroom and a game room.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78654, Marble Falls, TX area.

Housing Distribution

Housing Statistics

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