The Irvine Plan, Thunder Rock, Marble Falls, TX, 78654 | $361/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 Irvine Plan, Thunder Rock, Marble Falls, TX, 78654 | $361/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1640 sft

203 N Avenue O, Johnson City, TX, 78636

3 Bed
2 Bath
1536 sft

601 W Cypress, Johnson City, TX, 78636

3 Bed
2 Bath
1644 sft

502 Live Oak Dr, Johnson City, TX, 78636

4 Bed
3 Bath
2029 sft

The Grace Plan, Thunder Rock, Marble Falls, TX, 78654

Nearby investment properties with comparable prices

4 Bed
2 Bath
1841 sft

321 Heatherwood Ter, Marble Falls, TX, 78654

4 Bed
3 Bath
2525 sft

413 Lone Cedar Rd, Marble Falls, TX, 78654

4 Bed
2 Bath
1862 sft

321 Lone Cedar Rd, Marble Falls, TX, 78654

3 Bed
2 Bath
1508 sft

206 N Avenue O, 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 The Irvine Plan, Thunder Rock, Marble Falls, TX, 78654 priced at $364,990 pairs $2,956/mo rent with $361/mo cash flow after a $1,786/mo payment. Total monthly income equals $2,956/mo, and annual cash flow comes to $4,331/yr on $120,994 invested. Return on cash invested is 23.49% in year one, and rental yield stands at 9.72% on a $364,990 basis. Equity gained on principal adds $2,355/yr, and 5% annual appreciation accumulates to $100,840 by year five. Five-year ROI measures 123.23% and total cumulative return in cash reaches $149,104. For financing, Ziffy Mortgage’s DSCR program evaluates $2,956/mo property income against a $1,786/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Irvine is a single story 1,841 sq ft home offering 4 bedrooms and 2 bathrooms in out Thunder Rock community in Marble Falls, TX. As you enter the home, you will pass all three secondary bedrooms and the full secondary bathroom. Continuing down the foyer, you will enter the open kitchen overlooking the living and dining area. The kitchen features quartz countertops, stainless steel appliances, a walk in pantry and a kitchen island. Enjoy the main bedroom, bedroom 1, located off the family room featuring an ensuite with a huge walk in closet and walk in shower. This home comes included with a professionally designed landscape package and a full irrigation system as well as our Home is Connected base package that offers devices such as offers devices such as the Amazon Echo Pop, a Video Doorbell, Deako Smart Light Switch, a Honeywell Thermostat, 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