Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Marble Falls at Slate Plan, Shoreside at Gregg Ranch, Marble Falls, TX, 78654 priced at $439,999 converts $2,566/mo rent into after a $2,154/mo obligation. Total monthly income equals $2,566/mo. Return on cash invested prints 15.27% in year one, and rental yield reads 7% against a $439,999 entry. Equity gained on principal adds $2,839/yr, while 5% annual appreciation compiles into $121,564 by year five. Five-year ROI reaches 79.21% and total cumulative return in cash sums $115,534. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,566/mo property income covering a $2,154/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78654, Marble Falls, TX area.
| 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 |
Residential
9,263
Single Family
8,625
Multi-Family
638
Businesses
1,341
Date | Event | Price |
|---|---|---|
| 2025-08-19 | Price change | $439,999 |
| 2025-07-22 | Price change | $447,999 |
| 2025-07-18 | Price change | $497,140 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Richmond American Homes
Mls Name: Richmond Homes
Mls Provider:
Mls ID: #N/A
