The Kingston Plan, Thunder Rock, Marble Falls, TX, 78654 | $99/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 Kingston Plan, Thunder Rock, Marble Falls, TX, 78654 | $99/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2312 sft

407 Rocky Rd, Hye, TX, 78635

4 Bed
3 Bath
2380 sft

Elderberry Plan, Seasons at Gregg Ranch, Marble Falls, TX, 78654

3 Bed
3 Bath
2355 sft

2700 CR 403, Marble Falls, TX, 78654

3 Bed
2 Bath
1732 sft

118 E Dawn Dr, Johnson City, TX, 78636

Nearby investment properties with comparable prices

4 Bed
3 Bath
2610 sft

257 Torchwood Dr, Marble Falls, TX, 78654

4 Bed
3 Bath
2610 sft

113 Plumbago Ln, Marble Falls, TX, 78654

4 Bed
3 Bath
2022 sft

225 Fiddleneck Rd, Marble Falls, TX, 78654

4 Bed
3 Bath
2610 sft

Ammolite Plan, Seasons at Gregg Ranch, 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 Kingston Plan, Thunder Rock, Marble Falls, TX, 78654 listed at $432,990 pairs $3,178/mo rent with a $2,119/mo payment to leave $99/mo cash flow. Total monthly income runs $3,178/mo, and annual cash flow reaches $1,191/yr on $143,536 cash to close. Return on cash invested measures 20.74% in year one, and rental yield registers 8.81% at a $432,990 basis. Equity gained on principal adds $2,794/yr, and annual property appreciation at 5% supports $119,627 by year five. Five-year ROI tracks 108.52% and total cumulative return in cash totals $155,765. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,178/mo property income relative to a $2,119/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Kingston is a single-story home that offers 2,090 square feet of open living space with 4 bedrooms and 2 bathrooms in our Thunder Rock community in Marble Falls, TX. As you walk into this home, the large kitchen island, at the center of the home, will grab your attention. The kitchen also features quartz countertops and stainless-steel appliances throughout. Walking through the home, the kitchen is open to the dining area and living room. With plenty of natural lighting, the family room outlooks the covered patio and backyard. The main bedroom, bedroom one, is at the back of the home and features large windows, ensuite and a walk-in closet. 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