The Naples Plan, Thunder Rock, Marble Falls, TX, 78654 | 8.38% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

The Naples Plan, Thunder Rock, Marble Falls, TX, 78654 | 8.38% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1732 sft

118 E Dawn Dr, Johnson City, TX, 78636

3 Bed
3 Bath
2355 sft

2700 CR 403, Marble Falls, TX, 78654

4 Bed
3 Bath
2796 sft

1130 Crownover Ln, Cypress Mill, TX, 78663

3 Bed
2 Bath
2034 sft

1944 Axis Cir, Fredericksburg, TX, 78624

Nearby investment properties with comparable prices

Currently Rented+ 1 more

- Bed
- Bath
- sft

207 Verbena Ct, Johnson City, TX, 78636

Airbnb Potential+ 1 more

3 Bed
3 Bath
1685 sft

710 Ranchview Drive, Johnson City, TX, 78636

3 Bed
2 Bath
1650 sft

244 Firethorn Rd, Marble Falls, TX, 78654

5 Bed
3 Bath
2960 sft

249 Torchwood Dr, 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 Naples Plan, Thunder Rock, Marble Falls, TX, 78654 earns from $3,144/mo rent with a $2,202/mo payment. Total monthly income totals $3,144/mo. ROI tracks 19.46% on current figures, and rental yield reads 8.38% at a $449,990 purchase. Equity gained on principal adds $2,904/yr, and 5% annual appreciation supports $124,324 over five years. Five-year ROI reaches 101.67% and total cumulative return in cash sums $151,659. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,144/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 Naples floor plan in our Thunder Rock community in Marble Falls, TX. The Naples is a two-story floor plan offering 2,336 sq. ft. of living space across 4 bedroom, 3 bathrooms and a game room. Walk through the long entry into a spacious, open living room. The living room is open to the kitchen and dining area perfect for entertaining. The kitchen features quartz countertops, stainless steel appliances, and a large kitchen island. One secondary bedroom is downstairs along with the main bedroom, bedroom 1. The main bedroom offers an ensuite with a walk-in shower and large walk-in closet. Upstairs you will find two secondary bedrooms, a full bathroom and an open game room. 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