Nash Plan, Thunder Rock: Classic Collection, Marble Falls, TX, 78654 | $17/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

Nash Plan, Thunder Rock: Classic Collection, Marble Falls, TX, 78654 | $17/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

Ramsey Plan, Thunder Rock : Watermill Collection

4 Bed
2 Bath
1720 sft

Ramsey Plan, Thunder Rock : Watermill Collection, Marble Falls, TX, 78654

3 Bed
2 Bath
1644 sft

502 Liveoak Dr, Johnson City, TX, 78636

3 Bed
2 Bath
1644 sft

502 Live Oak Drive, Johnson City, TX, 78636

3 Bed
2 Bath
1644 sft

502 Live Oak Dr, 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

Investment property for sale in Marble Falls at Nash Plan, Thunder Rock: Classic Collection, Marble Falls, TX, 78654 offers a 8.6% rental yield on a $334,999 purchase with $2,400/mo rent. Total monthly income registers $2,400/mo, and a $1,640/mo payment leaves $17/mo available for distribution. Annual cash flow reaches $209/yr on $111,052 to close, and return on cash invested stands at 20.1% in year one. Equity gained on principal adds $2,162/yr while 5% annual appreciation supports $92,554 over five years. Portfolio math shows five-year ROI at 105.08% and total cumulative return in cash at $116,696. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,400/mo property income against a $1,640/mo payment rather than investor’s personal income documents like 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 single-story home shares an open layout between the kitchen, nook and family room for easy entertaining, along with access to the covered patio for year-round outdoor lounging. A luxe owner's suite is in a rear of the home and comes complete with an en-suite bathroom and walk-in closet, while two secondary bedrooms are near the front of the home, ideal for household members and overnight guests.

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