Littleton Plan, Thunder Rock : Watermill CollectionMarble FallsTX78654
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Marble Falls at Littleton Plan, Thunder Rock: Watermill Collection, Marble Falls, TX, 78654 uses $95,469 cash to close to unlock $9,235/yr annual cash flow and $770/mo monthly cash flow. Total monthly income runs $2,818/mo, and a $1,410/mo payment keeps the spread at $770/mo. Purchase price stands at $287,990, and rental yield measures 11.74% with $2,818/mo rent. Return on cash invested shows 29.58% in year one, and 5% annual appreciation builds toward $79,566 over five years. Five-year ROI reaches 155.95% and total cumulative return in cash records $148,881. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,818/mo property income covering a $1,410/mo payment rather than investor’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
9,263
Single Family
8,625
Multi-Family
638
Businesses
1,341
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Lennar
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A