The Kingston Plan, Thunder RockMarble FallsTX78654
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Marble Falls at The Kingston Plan, Thunder Rock, Marble Falls, TX, 78654 offers $2,837/mo rent that, after a $1,566/mo payment, leaves $562/mo cash flow. Total monthly income is $2,837/mo, and annual cash flow is $6,740/yr on $106,077 cash. Return on cash invested measures 26.26% in year one, and rental yield stands at 10.64% at a $319,990 entry. Equity gained on principal adds $2,065/yr while 5% annual appreciation compounds into $88,407 by year five. Five-year ROI records 138.13% and total cumulative return in cash reaches $146,520. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,837/mo property income versus a $1,566/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
9,263
Single Family
8,625
Multi-Family
638
Businesses
1,341
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A