The Perry Plan, Thunder Rock, Marble Falls, TX, 78654 | 7.91% 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 Perry Plan, Thunder Rock, Marble Falls, TX, 78654 | 7.91% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2487 sft

892 Baird Ranch Rd, Johnson City, TX, 78636

Airbnb Potential+ 1 more

2 Bed
3 Bath
2030 sft

306 fieldstone, Johnson City, TX, 78636

Hudson Plan, Thunder Rock : Highlands Collection

4 Bed
3 Bath
2500 sft

Hudson Plan, Thunder Rock : Highlands Collection, Marble Falls, TX, 78654

3 Bed
2 Bath
2208 sft

633 Trails End Rd, Johnson City, TX, 78636

Nearby investment properties with comparable prices

3 Bed
2 Bath
1650 sft

241 Firethorn Rd, Marble Falls, TX, 78654

4 Bed
2 Bath
2569 sft

100 N Ave Q, Johnson City, TX, 78636

5 Bed
3 Bath
2960 sft

221 Fiddleneck Rd, Marble Falls, TX, 78654

5 Bed
3 Bath
2960 sft

Ammolite Plan, Ridgeview 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

Total monthly income runs $3,047/mo, and a $2,261/mo payment. Purchase price stands at $461,990, and rental yield measures 7.91% with $3,047/mo rent. Return on cash invested shows 18.04% in year one, and 5% annual appreciation builds toward $127,639 over five years. Five-year ROI reaches 94.04% and total cumulative return in cash records $144,026. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,047/mo property income covering a $2,261/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Perry is a two-story floor plan offers 2,546 sq. ft. of living space across 4 bedroom, 2.5 bathrooms, a study, and a game room. Walk through the long entry into the perfect kitchen. The kitchen features quartz countertops, stainless steel appliances and a large kitchen island. The kitchen is overlooking the dining area and the living room. The study is downstairs along with the main bedroom, bedroom 1. The main bedroom, bedroom 1, offers a walk in shower and two large walk in closets. Upstairs you will find three secondary bedrooms, a full bathroom along with a 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