The Elgin Plan, Thunder Rock, Marble Falls, TX, 78654 | $212/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 Elgin Plan, Thunder Rock, Marble Falls, TX, 78654 | $212/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2959 sft

221 Torchwood Dr, Marble Falls, TX, 78654

4 Bed
3 Bath
2380 sft

209 Torchwood Dr, Marble Falls, TX, 78654

4 Bed
3 Bath
2380 sft

216 Torchwood Dr, Marble Falls, TX, 78654

4 Bed
3 Bath
2380 sft

237 Torchwood Dr, Marble Falls, TX, 78654

Nearby investment properties with comparable prices

2 Bed
2 Bath
1719 sft

165 Slenderleaf Dr, Marble Falls, TX, 78654

3 Bed
2 Bath
1392 sft

103 Miranda, Johnson City, TX, 78636

4 Bed
3 Bath
2122 sft

193 Standing Rock Ln, Marble Falls, TX, 78654

Pierson Plan, Thunder Rock : Highlands Collection

4 Bed
2 Bath
1662 sft

Pierson Plan, Thunder Rock : Highlands Collection, 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 Elgin Plan, Thunder Rock, Marble Falls, TX, 78654 with 5% annual appreciation on a $330,990 basis while $2,566/mo rent supports operations. Total monthly income totals $2,566/mo and a $1,620/mo payment preserves $212/mo for cash returns. Annual cash flow comes to $2,548/yr on $109,723 deployed, and return on cash invested reaches 22.23% in year one. Equity gained on principal adds $2,136/yr, and five-year appreciation sums $91,446 alongside rental yield of 9.3%. Five-year ROI measures 116.54% and total cumulative return in cash totals $127,869.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,566/mo property income versus a $1,620/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Elgin is a single-story home that offers 1,659 square feet of living space, a two-car garage, four bedrooms and two bathrooms. Entering the home you step into the foyer leading you to the open living space starting with the kitchen and large kitchen island. The kitchen features quartz countertops, stainless steel appliances throughout and a large pantry. It is open to the dining and living room which then opens to the spacious, covered patio. Bedroom one is at the back of the home with a large walk in closet and the other rooms sit closer to the front of the home with a spacious extra bathroom. 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