3505 Stag · Horseshoe Bay, TX
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 6/10 · Moderate
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 8/10 · Major
- Hot days now (above 107°F)
- 7 days/yr
- Hot days in 30 yrs
- 23 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 60.0%
Air-quality risk 1/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 0 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the C- grade
The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).
- Cash flow +20.2/30.0
- DSCR +6.4/10.0
- 1% rule +5.5/10.0
- Appreciation +5.5/10.0
- ARV discount +4.0/15.0
- Livability +3.3/5.0
- Schools +3.0/10.0
- Rent growth +2.5/5.0
- Condition / age +2.5/5.0
$190,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Embrace the Charm of Horseshoe Bay Living!Welcome to your dream home - a beautiful, brand-new pre-manufactured residence in the heart of the picturesque Texas Hill Country. This beautiful property boasts a seamless blend of modern amenities and serene natural beauty, perfect for those seeking a tranquil lifestyle.Key Features:Modern Design: Experience the elegance of a beautifully crafted home with top-notch finishes, ensuring comfort and style.Paved Driveway & Carport: Enjoy the convenience of a spacious paved driveway leading to an excellent carport, providing ample parking and vehicle protection.Private Deck: Step outside onto your deck, an ideal relaxing spot with serene greenbelt views.Scenic Surroundings: The house backs directly onto a lush greenbelt, allowing you to immerse yourself in nature. Observe native plants and frequent deer sightings right from your backyard.Proximity to Horseshoe Bay Lake: Located less than 6 miles from the majestic Horseshoe Bay Lake, indulge in various activities, including breathtaking trails, water sports, and more.Explore Local Attractions: Discover nearby parks, exquisite wineries, and other attractions that make the Texas Hill Country living so coveted.Financial Flexibility:Owner Financing Available: Take advantage of owner financing with a $35,000 down payment, a competitive 10% interest rate, and flexible 15- or 20-year note terms.USDA Financing Eligible: Ideal for first-time homebuyers with ZERO down payment required and the benefit of low taxes.Don't miss this opportunity to own a piece of Texas paradise. Contact us today for more details and to schedule a viewing!, Association Fee Includes: Common Area Maintenance, Interior Features: Laminate Counters, Pantry, Recessed Lighting, Main Level Bedrooms: 3, Ownership Type: Fee Simple, Parking Features: Attached, Utilities: Underground Utilities, View: Neighborhood, Water Source: Public, Tax Rate: 1.53, Kitchen Features: Smart Thermostat
Key facts
- Private deck
- Scenic trails
- Native landscaping
Tags
Property features AI
Finance
- HOA & community: Part of Horseshoe Bay POA; HOA fee approximately $360.99 annually
Exterior
- Parking: Carport; Driveway; Parking for 4 vehicles (total)
- Utilities: Public water; Public sewer
- Home design: Single-story; Faces south; Resale property; Entry level: main level primary
- Construction: Built with HardiPlank-type siding; Shingle roof; Pillar/post/pier foundation; Year built per public records
- Exterior features: Front porch; Exterior steps; Back yard; Backs to greenbelt/park
Interior
- Kitchen: Electric oven; Electric range; Dishwasher; Refrigerator; Exhaust fan
- Bedrooms: 3 main-level bedrooms; Main level primary bedroom; Walk-in closet(s)
- Flooring: Vinyl flooring
- Bathrooms: 2 full bathrooms
- Heating & cooling: Central heating; Central air; Exhaust fan; Ceiling fans
- Interior features: Ceiling fans; Laminate counters; Pantry; Smart thermostat; No interior steps
- Laundry & utility: In-unit laundry room; Washer hookup; Electric dryer hookup; Washer and dryer included
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath manufactured listed at $190k.
Deal economics
- At list price, monthly cash flow is $238 ($3k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $190k).
- Cap rate 7.8% vs local median 1.0% in Horseshoe Bay — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.
Location & tenants
- Location reads 66/100 on livability (#625 in TX) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A-, housing A-; Watch: schools C-, amenities F, commute F.
- Marble Falls ISD (town): math 32% / reading 38% proficiency, ranked #511 of 826 in TX (top 62%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Market conditions: 1223 active listings in the ZIP; solid renter incomes; 891 units permitted in Burnet County in 2024 (76 in 5+ unit buildings).
Forward outlook
- In year one you build about $3k of equity ($1k loan paydown + $2k appreciation (0.9% local appreciation)).
- Burnet County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
- At projected returns (0.9% appreciation + 3.0% rent growth), your $53k cash investment doubles in ~7 years — after that, you're playing with house money.
- By year 10, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
- 8 sale attempts since 3y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
- Current owner paid $11k; list at $190k implies a 1603% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Climate carrying-cost: major wind risk, 60% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.
Investment metrics
- 1% rule
- 1.05% ✓
- Cap rate
- 7.80%
- Cash-on-cash
- 5.38%
- DSCR
- 1.24
- GRM
- 7.9
CMA / ARV
- ARV (median comp)
- $176,304
- List price
- $190,000
- Delta
- 7.77%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 200 49th St | 0.21mi | 3/2.0 | 1,186 (-2%) | 19mo | $139,000 | $117 | 70 |
| 1904 Colonneh | 0.12mi | 3/2.0 | 1,344 (+10%) | 18mo | $199,000 | $148 | 62 |
| 2204 1st St | 0.49mi | 3/2.0 | 1,170 (-4%) | 22mo | $195,000 | $167 | 53 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
0.95% appreciation · 3.0% rent growth · sell at horizon
- IRR
- 6.8%
- Equity multiple
- 1.34×
- Total profit
- $18,275
- Equity at exit
- $64,323
- IRR
- 11.0%
- Equity multiple
- 2.33×
- Total profit
- $70,710
- Equity at exit
- $85,064
Cash invested: $53,200 (down + closing). Projections, not guarantees.
Landlord ↔ Tenant lean methodology
- Overall (STATE)
- 87 Strongly Landlord-Friendly
- State Texas
- 87 Strongly Landlord-Friendly · R+5
- County
- — inherits STATE
- City
- — inherits STATE
ZIP-level market 78657
- Home prices YoY
- 0.4%
- Active inventory
- 1223
- Price-to-rent
- 7.9×
Monthly cashflow live
- Estimated rent
- $1,999 medium interval (Pro) →
- Mortgage (P&I)
- −$996
- Tax from tax record
- −$235 /mo · $2,825/yr
- Insurance
- −$79
- HOA
- −$30
- Vacancy / Maint / Mgmt
- −$420
- Net cashflow
- $238
Break-even live
Sensitivity live
| Price | -10% $346 | -5% $292 | +0% $238 | +5% $185 | +10% $131 |
|---|---|---|---|---|---|
| Rent | -10% $80 | -5% $159 | +0% $238 | +5% $317 | +10% $396 |
| Rate | -1.0pp $334 | -0.5pp $287 | base $238 | +0.5pp $189 | +1.0pp $139 |
UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt
Financing live
Cash to close
- Down payment
- $47,500
- Closing costs
- $5,700
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
HOA detail
- Monthly dues
- $30 · $360/yr
- Likely covers
- water
Listing history 35 events
-
2026-06-18days on market $190,000 Active 14 DOM
-
2026-06-17days on market $190,000 Active 13 DOM
-
2026-06-16days on market $190,000 Active 12 DOM
-
2026-06-15days on market $190,000 Active 11 DOM
-
2026-06-13days on market $190,000 Active 9 DOM
-
2026-06-13days on market $190,000 Active 8 DOM
-
2026-06-09days on market $190,000 Active 5 DOM
-
2026-06-08days on market $190,000 Active 4 DOM
-
2026-06-07days on market $190,000 Active 3 DOM
-
2026-06-05statusdays on market $190,000 Active 1 DOM
-
2026-05-05status Pending
-
2026-02-05Active
-
2024-04-03soldstatus 1965-char remark
Show marketing remark (1965 chars)
Embrace the Charm of Horseshoe Bay Living!Welcome to your dream home - a beautiful, brand-new pre-manufactured residence in the heart of the picturesque Texas Hill Country. This beautiful property boasts a seamless blend of modern amenities and serene natural beauty, perfect for those seeking a tranquil lifestyle.Key Features:Modern Design: Experience the elegance of a beautifully crafted home with top-notch finishes, ensuring comfort and style.Paved Driveway & Carport: Enjoy the convenience of a spacious paved driveway leading to an excellent carport, providing ample parking and vehicle protection.Private Deck: Step outside onto your deck, an ideal relaxing spot with serene greenbelt views.Scenic Surroundings: The house backs directly onto a lush greenbelt, allowing you to immerse yourself in nature. Observe native plants and frequent deer sightings right from your backyard.Proximity to Horseshoe Bay Lake: Located less than 6 miles from the majestic Horseshoe Bay Lake, indulge in various activities, including breathtaking trails, water sports, and more.Explore Local Attractions: Discover nearby parks, exquisite wineries, and other attractions that make the Texas Hill Country living so coveted.Financial Flexibility:Owner Financing Available: Take advantage of owner financing with a $35,000 down payment, a competitive 10% interest rate, and flexible 15- or 20-year note terms.USDA Financing Eligible: Ideal for first-time homebuyers with ZERO down payment required and the benefit of low taxes.Don't miss this opportunity to own a piece of Texas paradise. Contact us today for more details and to schedule a viewing!, Association Fee Includes: Common Area Maintenance, Interior Features: Laminate Counters, Pantry, Recessed Lighting, Main Level Bedrooms: 3, Ownership Type: Fee Simple, Parking Features: Attached, Utilities: Underground Utilities, View: Neighborhood, Water Source: Public, Tax Rate: 1.53, Kitchen Features: Smart Thermostat
-
2024-04-03soldstatus Closed
Show marketing remark (1965 chars)
Embrace the Charm of Horseshoe Bay Living!Welcome to your dream home - a beautiful, brand-new pre-manufactured residence in the heart of the picturesque Texas Hill Country. This beautiful property boasts a seamless blend of modern amenities and serene natural beauty, perfect for those seeking a tranquil lifestyle.Key Features:Modern Design: Experience the elegance of a beautifully crafted home with top-notch finishes, ensuring comfort and style.Paved Driveway & Carport: Enjoy the convenience of a spacious paved driveway leading to an excellent carport, providing ample parking and vehicle protection.Private Deck: Step outside onto your deck, an ideal relaxing spot with serene greenbelt views.Scenic Surroundings: The house backs directly onto a lush greenbelt, allowing you to immerse yourself in nature. Observe native plants and frequent deer sightings right from your backyard.Proximity to Horseshoe Bay Lake: Located less than 6 miles from the majestic Horseshoe Bay Lake, indulge in various activities, including breathtaking trails, water sports, and more.Explore Local Attractions: Discover nearby parks, exquisite wineries, and other attractions that make the Texas Hill Country living so coveted.Financial Flexibility:Owner Financing Available: Take advantage of owner financing with a $35,000 down payment, a competitive 10% interest rate, and flexible 15- or 20-year note terms.USDA Financing Eligible: Ideal for first-time homebuyers with ZERO down payment required and the benefit of low taxes.Don't miss this opportunity to own a piece of Texas paradise. Contact us today for more details and to schedule a viewing!, Association Fee Includes: Common Area Maintenance, Interior Features: Laminate Counters, Pantry, Recessed Lighting, Main Level Bedrooms: 3, Ownership Type: Fee Simple, Parking Features: Attached, Utilities: Underground Utilities, View: Neighborhood, Water Source: Public, Tax Rate: 1.53, Kitchen Features: Smart Thermostat
-
2024-04-03soldstatus
Show marketing remark (1965 chars)
Embrace the Charm of Horseshoe Bay Living!Welcome to your dream home - a beautiful, brand-new pre-manufactured residence in the heart of the picturesque Texas Hill Country. This beautiful property boasts a seamless blend of modern amenities and serene natural beauty, perfect for those seeking a tranquil lifestyle.Key Features:Modern Design: Experience the elegance of a beautifully crafted home with top-notch finishes, ensuring comfort and style.Paved Driveway & Carport: Enjoy the convenience of a spacious paved driveway leading to an excellent carport, providing ample parking and vehicle protection.Private Deck: Step outside onto your deck, an ideal relaxing spot with serene greenbelt views.Scenic Surroundings: The house backs directly onto a lush greenbelt, allowing you to immerse yourself in nature. Observe native plants and frequent deer sightings right from your backyard.Proximity to Horseshoe Bay Lake: Located less than 6 miles from the majestic Horseshoe Bay Lake, indulge in various activities, including breathtaking trails, water sports, and more.Explore Local Attractions: Discover nearby parks, exquisite wineries, and other attractions that make the Texas Hill Country living so coveted.Financial Flexibility:Owner Financing Available: Take advantage of owner financing with a $35,000 down payment, a competitive 10% interest rate, and flexible 15- or 20-year note terms.USDA Financing Eligible: Ideal for first-time homebuyers with ZERO down payment required and the benefit of low taxes.Don't miss this opportunity to own a piece of Texas paradise. Contact us today for more details and to schedule a viewing!, Association Fee Includes: Common Area Maintenance, Interior Features: Laminate Counters, Pantry, Recessed Lighting, Main Level Bedrooms: 3, Ownership Type: Fee Simple, Parking Features: Attached, Utilities: Underground Utilities, View: Neighborhood, Water Source: Public, Tax Rate: 1.53, Kitchen Features: Smart Thermostat
-
2024-03-29historical Active Under Contract
-
2024-03-29historical Active Under Contract
-
2024-02-23$209,900 1965-char remark
Show marketing remark (1965 chars)
Embrace the Charm of Horseshoe Bay Living!Welcome to your dream home - a beautiful, brand-new pre-manufactured residence in the heart of the picturesque Texas Hill Country. This beautiful property boasts a seamless blend of modern amenities and serene natural beauty, perfect for those seeking a tranquil lifestyle.Key Features:Modern Design: Experience the elegance of a beautifully crafted home with top-notch finishes, ensuring comfort and style.Paved Driveway & Carport: Enjoy the convenience of a spacious paved driveway leading to an excellent carport, providing ample parking and vehicle protection.Private Deck: Step outside onto your deck, an ideal relaxing spot with serene greenbelt views.Scenic Surroundings: The house backs directly onto a lush greenbelt, allowing you to immerse yourself in nature. Observe native plants and frequent deer sightings right from your backyard.Proximity to Horseshoe Bay Lake: Located less than 6 miles from the majestic Horseshoe Bay Lake, indulge in various activities, including breathtaking trails, water sports, and more.Explore Local Attractions: Discover nearby parks, exquisite wineries, and other attractions that make the Texas Hill Country living so coveted.Financial Flexibility:Owner Financing Available: Take advantage of owner financing with a $35,000 down payment, a competitive 10% interest rate, and flexible 15- or 20-year note terms.USDA Financing Eligible: Ideal for first-time homebuyers with ZERO down payment required and the benefit of low taxes.Don't miss this opportunity to own a piece of Texas paradise. Contact us today for more details and to schedule a viewing!, Association Fee Includes: Common Area Maintenance, Interior Features: Laminate Counters, Pantry, Recessed Lighting, Main Level Bedrooms: 3, Ownership Type: Fee Simple, Parking Features: Attached, Utilities: Underground Utilities, View: Neighborhood, Water Source: Public, Tax Rate: 1.53, Kitchen Features: Smart Thermostat
-
2024-02-23$209,900 Active
Show marketing remark (1965 chars)
Embrace the Charm of Horseshoe Bay Living!Welcome to your dream home - a beautiful, brand-new pre-manufactured residence in the heart of the picturesque Texas Hill Country. This beautiful property boasts a seamless blend of modern amenities and serene natural beauty, perfect for those seeking a tranquil lifestyle.Key Features:Modern Design: Experience the elegance of a beautifully crafted home with top-notch finishes, ensuring comfort and style.Paved Driveway & Carport: Enjoy the convenience of a spacious paved driveway leading to an excellent carport, providing ample parking and vehicle protection.Private Deck: Step outside onto your deck, an ideal relaxing spot with serene greenbelt views.Scenic Surroundings: The house backs directly onto a lush greenbelt, allowing you to immerse yourself in nature. Observe native plants and frequent deer sightings right from your backyard.Proximity to Horseshoe Bay Lake: Located less than 6 miles from the majestic Horseshoe Bay Lake, indulge in various activities, including breathtaking trails, water sports, and more.Explore Local Attractions: Discover nearby parks, exquisite wineries, and other attractions that make the Texas Hill Country living so coveted.Financial Flexibility:Owner Financing Available: Take advantage of owner financing with a $35,000 down payment, a competitive 10% interest rate, and flexible 15- or 20-year note terms.USDA Financing Eligible: Ideal for first-time homebuyers with ZERO down payment required and the benefit of low taxes.Don't miss this opportunity to own a piece of Texas paradise. Contact us today for more details and to schedule a viewing!, Association Fee Includes: Common Area Maintenance, Interior Features: Laminate Counters, Pantry, Recessed Lighting, Main Level Bedrooms: 3, Ownership Type: Fee Simple, Parking Features: Attached, Utilities: Underground Utilities, View: Neighborhood, Water Source: Public, Tax Rate: 1.53, Kitchen Features: Smart Thermostat
-
2024-02-23$209,900 Active
Show marketing remark (1965 chars)
Embrace the Charm of Horseshoe Bay Living!Welcome to your dream home - a beautiful, brand-new pre-manufactured residence in the heart of the picturesque Texas Hill Country. This beautiful property boasts a seamless blend of modern amenities and serene natural beauty, perfect for those seeking a tranquil lifestyle.Key Features:Modern Design: Experience the elegance of a beautifully crafted home with top-notch finishes, ensuring comfort and style.Paved Driveway & Carport: Enjoy the convenience of a spacious paved driveway leading to an excellent carport, providing ample parking and vehicle protection.Private Deck: Step outside onto your deck, an ideal relaxing spot with serene greenbelt views.Scenic Surroundings: The house backs directly onto a lush greenbelt, allowing you to immerse yourself in nature. Observe native plants and frequent deer sightings right from your backyard.Proximity to Horseshoe Bay Lake: Located less than 6 miles from the majestic Horseshoe Bay Lake, indulge in various activities, including breathtaking trails, water sports, and more.Explore Local Attractions: Discover nearby parks, exquisite wineries, and other attractions that make the Texas Hill Country living so coveted.Financial Flexibility:Owner Financing Available: Take advantage of owner financing with a $35,000 down payment, a competitive 10% interest rate, and flexible 15- or 20-year note terms.USDA Financing Eligible: Ideal for first-time homebuyers with ZERO down payment required and the benefit of low taxes.Don't miss this opportunity to own a piece of Texas paradise. Contact us today for more details and to schedule a viewing!, Association Fee Includes: Common Area Maintenance, Interior Features: Laminate Counters, Pantry, Recessed Lighting, Main Level Bedrooms: 3, Ownership Type: Fee Simple, Parking Features: Attached, Utilities: Underground Utilities, View: Neighborhood, Water Source: Public, Tax Rate: 1.53, Kitchen Features: Smart Thermostat
-
2023-12-31historical
-
2023-12-31historical
-
2023-12-06price $219,999
-
2023-12-06price
-
2023-07-21price $220,000
-
2023-07-21price
-
2023-03-10price $224,900
-
2023-03-10price
-
2023-02-09$219,999
-
2023-02-09Active
-
2023-02-09$229,900 Active
-
2018-08-06soldstatus
-
2007-03-28soldstatus
-
2006-11-01soldstatus
-
2005-10-25soldstatus $11,155
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Tax reassessment forecast TX · Resets to sale price
- Current annual tax
- $2,825 · $235/mo
- Projected year-2 tax
- $3,477 · $290/mo
- Expected delta
- +$652/yr (+$54/mo · 23.1%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
- Wildfire 6/10 Major
- Heat 8/10 Severe 7 d/yr ≥107°F today · 23 d/yr by 30 yrs out
- Wind 6/10 Major 60% chance of damaging wind over 30 yrs
- Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $23,990
- − Mortgage interest
- −$10,643
- − Property taxes
- −$2,825
- − Insurance
- −$950
- − Repairs & maintenance
- −$1,919
- − Management
- −$1,919
- − HOA
- −$360
- − Depreciation
- −$5,527
- Taxable loss
- −$154
- Est. tax savings @ 24.0%
- +$37
- After-tax cash flow
- $2,897/yr
For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.
Schools (NCES district)
- District
- Marble Falls ISD
- NCES district ID
- 4829010
- Math proficiency
- 32% ▼ -8.00%
- Reading proficiency
- 38% ▼ -4.00%
- Median HH income
- $49,663
- Composite
- 30.3/100
- National rank
- #6278
- State rank
- #511 of 826 in TX
Livability — Horseshoe Bay
- Score
- 66/100
- State rank
- #625
- US rank
- #11913
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Horseshoe Bay, TX
- County
- Llano County · 16,310 people
- City population
- 7,591
- Metro
- nan
- Population (ZIP)
- 7,591
- Household income
- $91,452
- Rent vs Own
- Severe rent burden
- 45.0
Population outlook (Burnet County) Hauer SSP2
- Today (2025)
- 50,492 people
- By 2030
- 52,995 · +5.0%
- By 2040
- 57,528 · +13.9%
- By 2050
- 61,444 · +21.7%
- By 2075
- 71,098 · +40.8%
- By 2100
- 74,634 · +47.8%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (80%)
- Race & ethnicity
- White 80% Hispanic / Latino 16% Two or more races 8% Asian 1%
- Hispanic origin (detail)
- Mexican 14%
- Common ancestry
- Slovak 3% Portuguese 3% Italian 2%
- Foreign-born
- 8% · Canada
- Languages at home
- 87% English-only · Spanish 12% Other Indo-European 1%
Political lean MEDSL · Burnet
- 2024 margin
- Solid R (+55.7) · D 21.7% · R 77.4%
- 2008→2024 swing
- -11.6pp toward R · 2008: -44.1pp · 2024: -55.7pp
- All cycles
- 2024: R+55.7 2020: R+53.1 2016: R+56.8 2012: R+54.6 2008: R+44.1
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▲ 0.95%
- Current HPI
- 229.9918
- Rent YoY
- —
- Metro
- nan
- State GDP YoY
- ▲ 3.95%
- F500 in state
- 110
Industry mix (Fortune 500 HQ in TX)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Energy | 16 | $1,198B |
|
||
| Technology | 5 | $198B |
|
||
| Engineering / Construction | 4 | $72B |
|
||
| Energy Services | 3 | $60B |
|
||
| Utilities | 3 | $41B |
|
||
| Healthcare | 2 | $330B |
|
||
Price history
+1603.3% since first listed26 events — show timeline
- 2026-06-04 Listed $190,000 Unlock MLS
- 2026-05-05 Pending — Unlock MLS
- 2026-02-05 Listed — Unlock MLS
- 2024-04-03 Sold (MLS) — LERA
- 2024-04-03 Sold (Public Records) — Public Records
- 2024-04-03 Sold (MLS) — Unlock MLS
- 2024-03-29 Contingent — CTXMLS
- 2024-03-29 Contingent — Unlock MLS
- 2024-02-23 Listed $209,900 LERA
- 2024-02-23 Listed $209,900 Unlock MLS
- 2024-02-23 Listed $209,900 CTXMLS
- 2023-12-31 Listing Removed — LERA
- 2023-12-31 Listing Removed — CTXMLS
- 2023-12-06 Price Changed $219,999 CTXMLS
- 2023-12-06 Price Changed — Unlock MLS
- 2023-07-21 Price Changed $220,000 CTXMLS
- 2023-07-21 Price Changed — Unlock MLS
- 2023-03-10 Price Changed $224,900 CTXMLS
- 2023-03-10 Price Changed — Unlock MLS
- 2023-02-09 Listed $219,999 LERA
- 2023-02-09 Listed — Unlock MLS
- 2023-02-09 Listed $229,900 CTXMLS
- 2018-08-06 Sold (Public Records) — Public Records
- 2007-03-28 Sold (Public Records) — Public Records
- 2006-11-01 Sold (Public Records) — Public Records
- 2005-10-25 Sold (Public Records) $11,155 Public Records
Property tax history
+42.9%/yrLatest (2026): $2,825 · -0.5% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…