The Denton Plan, Thunder Rock, Marble Falls, TX, 78654 | $117/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

The Denton Plan, Thunder Rock, Marble Falls, TX, 78654 | $117/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2370 sft

Deacon Plan, Shoreside at Gregg Ranch, Marble Falls, TX, 78654

3 Bed
2 Bath
1650 sft

229 Firethorn Rd, Marble Falls, TX, 78654

3 Bed
2 Bath
2138 sft

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

3 Bed
3 Bath
1790 sft

220 Firethorn Rd, Marble Falls, TX, 78654

Nearby investment properties with comparable prices

3 Bed
2 Bath
1635 sft

220 Rock Springs Dr, Marble Falls, TX, 78654

4 Bed
2 Bath
1682 sft

257 Rock Springs Dr, Marble Falls, TX, 78654

Rental Income+ 1 more

- Bed
- Bath
- sft

TRACT 3 Trail Crst, Johnson City, TX, 78636

3 Bed
2 Bath
2138 sft

Manvel Plan, Build On Your Lot, 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

Investment property for sale in Marble Falls at The Denton Plan, Thunder Rock, Marble Falls, TX, 78654 earns $117/mo cash flow from $2,400/mo rent with a $1,571/mo payment. Total monthly income totals $2,400/mo, and annual cash flow totals $1,410/yr on $106,408 capital. ROI tracks 21.23% on current figures, and rental yield reads 8.97% at a $320,990 purchase. Equity gained on principal adds $2,071/yr, and 5% annual appreciation supports $88,684 over five years. Five-year ROI reaches 111.17% and total cumulative return in cash sums $118,298. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,400/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to the Denton, a single-story home that offers 1,635 square feet of living space in our Thunder Rock community in Marble Falls, TX. The Denton features a two-car garage, three bedrooms and two bathrooms. As you walk into the home, an entry way will guide you into the open kitchen, featuring a large island, quartz countertops and stainless-steel appliances throughout. The kitchen overlooks the dining room and open living room with plenty of natural light coming from the backyard that features a covered patio space. The main bedroom, bedroom 1, is directly off the dining room and features an ensuite with a huge walk in closet that is perfect for storage. Bedroom 2 and 3 are located towards the front of the house and share a bathroom located off the entry. This home comes included with a professionally designed landscape package and a full irrigation system as well as our America's Smart Home package that offers devices such as the Qolsys IQ Panel, Video Doorbell, Alarm.com app, Honeywell Thermostat, Deako Smart Light Switch, Kwikset Smart lock, and more. Images are representative of plan and may vary as built. Contact us today and find your home at Thunder Rock.

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