Joplin Plan, Thunder Rock: Classic Collection, Marble Falls, TX, 78654 | $189/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

Joplin Plan, Thunder Rock: Classic Collection, Marble Falls, TX, 78654 | $189/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2485 sft

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

3 Bed
3 Bath
2730 sft

2116 Cr 403, Marble Falls, TX, 78654

3 Bed
2 Bath
1662 sft

317 Heatherwood Ter, Marble Falls, TX, 78654

3 Bed
2 Bath
2000 sft

185 Slenderleaf Drive, Marble Falls, TX, 78654

Nearby investment properties with comparable prices

2 Bed
1 Bath
840 sft

104 N Avenue G, Johnson City, TX, 78636

Walsh Plan, Thunder Rock : Classic Collection

4 Bed
2 Bath
1900 sft

Walsh Plan, Thunder Rock : Classic Collection, Marble Falls, TX, 78654

Ridley Plan, Thunder Rock : Cottage Collection

4 Bed
3 Bath
1997 sft

Ridley Plan, Thunder Rock : Cottage Collection, Marble Falls, TX, 78654

3 Bed
2 Bath
1660 sft

401 Lone Cedar Rd, Marble Falls, TX, 78654

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 Joplin Plan, Thunder Rock: Classic Collection, Marble Falls, TX, 78654 offers $2,400/mo rent that, after a $1,522/mo payment, leaves $189/mo cash flow. Total monthly income is $2,400/mo, and annual cash flow is $2,263/yr on $103,096 cash. Return on cash invested measures 22.1% in year one, and rental yield stands at 9.26% at a $310,999 entry. Equity gained on principal adds $2,007/yr while 5% annual appreciation compounds into $85,923 by year five. Five-year ROI records 115.83% and total cumulative return in cash reaches $119,421. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,400/mo property income versus a $1,522/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

Cottage II is a collection of new single-family homes for sale at the Thunder Rock masterplan, coming soon to Marble Falls, TX. Homeowners will love living just minutes from great outdoor recreation at Lake LBJ, which is great for boating and water activities, as well as Horseshoe Bay for golfing, local trails and parks, sports fields and and a variety of great Texas Hill Country destinations. The community is also only a 5 miles from shopping and entertainment hubs in the city.

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