Parmer Plan, Build On Your Lot, Marble Falls, TX, 78654 | $35/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

Parmer Plan, Build On Your Lot, Marble Falls, TX, 78654 | $35/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3664 sft

Heath Plan, Build On Your Lot, Marble Falls, TX, 78654

4 Bed
3 Bath
2569 sft

Sealy Plan, Build On Your Lot, Marble Falls, TX, 78654

4 Bed
2 Bath
1866 sft

Liberty Plan, Build On Your Lot, Marble Falls, TX, 78654

5 Bed
4 Bath
3118 sft

Inwood Plan, Build On Your Lot, Marble Falls, TX, 78654

Nearby investment properties with comparable prices

Rental Income+ 1 more

3 Bed
2 Bath
1228 sft

113 E Dawn Dr, Johnson City, TX, 78636

3 Bed
3 Bath
1380 sft

115 Autumn Sage Trl, Johnson City, TX, 78636

3 Bed
2 Bath
1380 sft

107 Sweet Clover Way, Johnson City, TX, 78636

3 Bed
1 Bath
952 sft

412 S Us Highway 281, 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 Parmer Plan, Build On Your Lot, Marble Falls, TX, 78654 priced at $355,900 converts $2,566/mo rent into $35/mo cash flow after a $1,742/mo obligation. Total monthly income equals $2,566/mo, and annual cash flow totals $421/yr on $117,981 invested. Return on cash invested prints 20.27% in year one, and rental yield reads 8.65% against a $355,900 entry. Equity gained on principal adds $2,297/yr, while 5% annual appreciation compiles into $98,329 by year five. Five-year ROI reaches 106.01% and total cumulative return in cash sums $125,070. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,566/mo property income covering a $1,742/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Parmer floorplan is a beautifully designed one-story home featuring four bedrooms, two and a half bathrooms, and a two-car garage. This layout offers a seamless blend of comfort and convenience, perfect for modern living. The open-concept living space connects the kitchen, dining area, and family room, creating a warm and inviting atmosphere. The kitchen boasts ample counter space, an island for casual dining, and a walk-in pantry for additional storage. The family room provides the perfect setting for relaxation or entertaining. The primary suite serves as a private retreat, complete with an en-suite bathroom featuring dual sinks and a walk-in closet. The three additional bedrooms offer versatility for guests, family, or a home office, with a conveniently located shared bathroom. Practical features like a utility room and a covered patio add to the Parmer's appeal, making it an excellent choice for those seeking style and functionality in a single-story home.

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