1111D Broadway · Marble Falls, TX 78654

$995

2 bd · 1.0 ba · 3,372 sqft · MultiFamily public records · 397 Days on market

Built 1982 10,454 sqft lot

---

Why this score? — see what drove the D 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 +15.0/30.0
• ARV discount +7.5/15.0
• 1% rule +5.0/10.0
• DSCR +5.0/10.0
• Livability +3.5/5.0
• Schools +3.0/10.0
• Condition / age +2.5/5.0
• Rent growth +2.3/5.0
• Appreciation +0.0/10.0

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 1 unit. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

MOVE IN SPECIAL * * * * Affordable two bedroom, one bath apartment centrally located in Marble Falls - walking distance to HEB and more. Refrigerator, stove, dishwasher and washer dryer connections. Central heat and air. Available now. * MOVE IN SPECIAL! 1st Month Free & $500 Security Deposit for qualified applicants with a 1 Year Lease! Limited Time Offer!

Key facts

• Stove
• Centrally located
• One bath

Tags

• TWO BEDROOM
• ONE BATH
• CENTRALLY LOCATED
• WALKING DISTANCE TO HEB
• REFRIGERATOR
• STOVE

🏷️ Possibly a rental listed for sale. The $995 price doesn't fit this home's estimated sale value and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

• This is a 2-bed/1.0-bath multifamily listed at $995.

Deal economics

• At list price, monthly cash flow is $3k ($32k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($3k rent vs $995).
• Recommended offer: $875 (12.1% below list) — sets the bar for market timing.
• Cap rate 3216.4% vs local median 2.7% in Marble Falls — 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 70/100 on livability (#367 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, housing A; Watch: crime C-, schools D, employment D.
• 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: Rents soft (-0.6%/yr); 752 active listings in the ZIP; 891 units permitted in Burnet County in 2024 (76 in 5+ unit buildings).
• At $3,378/mo this rent would consume 55% of the median local household income ($74k/yr) (locally 354% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $7 of loan paydown is wiped out by about $30 of value loss. Plan a longer hold.
• Burnet County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (-3.0% appreciation + 0.0% rent growth), your $279 cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

• It's been on market 397 days — a 12% lower offer ($875) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts 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.

Risks & watch-outs

• Climate carrying-cost: major wind risk, 46% chance of damaging wind over 30y; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $875 (12.1% below list)

Questions for the listing agent

1. It's been on market 397 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
6. 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.
7. 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.
8. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

• 1% rule: 339.50% ✓
• Cap rate: 3216.44%
• Cash-on-cash: 11464.80%
• DSCR: 511.12
• GRM: 0.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold

• IRR: —
• Equity multiple: 573.57×
• Total profit: $159,518
• Equity at exit: $148

10-year hold

• IRR: —
• Equity multiple: 1146.54×
• Total profit: $319,149
• Equity at exit: $86

Cash invested: $279 (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

3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

Methodology + full state rankings →

ZIP-level market 78654

• Home prices YoY: -31.8%
• Rents YoY: -0.6%
• Active inventory: 752

Monthly cashflow live

• Estimated rent: $3,378 high
• Mortgage (P&I): −$5
• Tax est. 1.5%: −$1 /mo · $15/yr
• Insurance: −$0
• HOA: −$0
• Vacancy / Maint / Mgmt: −$709
• Net cashflow: $2,662

Break-even live

Break-even rent $9

Max offer price $995

Occupancy floor 16%

2-unit breakdown (identical units grouped — click to expand)

Units	Beds	Baths	Est. rent
▸ 2× units	2	1	$3,378
Total (2 units)			$3,378

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: $249
• Closing costs: $30
• Reserves months: —
• Total cash needed: —

Listing history 19 events

1. 2026-06-18
   days on market $995 Active 397 DOM
2. 2026-06-17
   days on market $995 Active 396 DOM
3. 2026-06-16
   days on market $995 Active 395 DOM
4. 2026-06-15
   days on market $995 Active 394 DOM
5. 2026-06-13
   days on market $995 Active 392 DOM
6. 2026-06-13
   days on market $995 Active 391 DOM
7. 2026-06-09
   days on market $995 Active 388 DOM
8. 2026-06-08
   days on market $995 Active 387 DOM
9. 2026-06-07
   days on market $995 Active 386 DOM
10. 2026-06-05
    days on market $995 Active 383 DOM
11. 2026-06-03
    days on market $995 Active 382 DOM
12. 2026-06-01
    days on market $995 Active 380 DOM
13. 2026-05-31
    days on market $995 Active 379 DOM
14. 2025-12-01
    soldstatus Closed 368-char remark

    Show marketing remark (368 chars)

    MOVE IN SPECIAL * * * * Affordable two bedroom, one bath apartment centrally located in Marble Falls - walking distance to HEB and more. Refrigerator, stove, dishwasher and washer dryer connections. Central heat and air. Available now. * MOVE IN SPECIAL! 1st Month Free & $500 Security Deposit for qualified applicants with a 1 Year Lease! Limited Time Offer!

15. 2025-11-26
    status Pending 368-char remark

    Show marketing remark (368 chars)

    MOVE IN SPECIAL * * * * Affordable two bedroom, one bath apartment centrally located in Marble Falls - walking distance to HEB and more. Refrigerator, stove, dishwasher and washer dryer connections. Central heat and air. Available now. * MOVE IN SPECIAL! 1st Month Free & $500 Security Deposit for qualified applicants with a 1 Year Lease! Limited Time Offer!

16. 2025-09-19
    price $995 368-char remark

    Show marketing remark (323 chars)

    MOVE IN SPECIAL!!! Affordable two bedroom, one bath apartment centrally located in Marble Falls - walking distance to HEB and more. Refrigerator, stove, dishwasher and washer dryer connections. Central heat and air. Available for June 13th move in. * MOVE IN SPECIAL! 1st Month Free with a 1 Year Lease! Limited Time Offer!

17. 2025-09-19
    price $995 323-char remark

    Show marketing remark (323 chars)

    MOVE IN SPECIAL!!! Affordable two bedroom, one bath apartment centrally located in Marble Falls - walking distance to HEB and more. Refrigerator, stove, dishwasher and washer dryer connections. Central heat and air. Available for June 13th move in. * MOVE IN SPECIAL! 1st Month Free with a 1 Year Lease! Limited Time Offer!

18. 2025-07-17
    listed $1,025 Active 368-char remark

    Show marketing remark (368 chars)

    MOVE IN SPECIAL * * * * Affordable two bedroom, one bath apartment centrally located in Marble Falls - walking distance to HEB and more. Refrigerator, stove, dishwasher and washer dryer connections. Central heat and air. Available now. * MOVE IN SPECIAL! 1st Month Free & $500 Security Deposit for qualified applicants with a 1 Year Lease! Limited Time Offer!

19. 2025-05-07
    listed $1,025 Active 323-char remark

    Show marketing remark (323 chars)

    MOVE IN SPECIAL!!! Affordable two bedroom, one bath apartment centrally located in Marble Falls - walking distance to HEB and more. Refrigerator, stove, dishwasher and washer dryer connections. Central heat and air. Available for June 13th move in. * MOVE IN SPECIAL! 1st Month Free with a 1 Year Lease! Limited Time Offer!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

• 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
• 🔥 Wildfire 4/10 Moderate
• 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 23 d/yr by 30 yrs out
• 💨 Wind 6/10 Major 46% chance of damaging wind over 30 yrs
• 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Taxation est. · year 1

• Rental income: $40,536
• − Mortgage interest: −$56
• − Property taxes: −$15
• − Insurance: −$5
• − Repairs & maintenance: −$3,243
• − Management: −$3,243
• − Depreciation: −$29
• Taxable income: $33,946
• Est. tax owed @ 24.0%: −$8,147
• After-tax cash flow: $23,794/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 — Marble Falls

• Score: 70/100
• State rank: #367
• US rank: #7802

Category grades

Amenities F Commute C+ Cost of living A+ Crime C- Employment D Housing A Health & safety A+ User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Marble Falls, TX
• County: Burnet County · 35,210 people
• City population: 20,650
• Metro: Austin-Round Rock-Georgetown, TX
• Population (ZIP): 20,650
• Household income: $74,130
• Rent vs Own: 33.3% rent · 66.7% own
• Severe rent burden: 354.0

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 (68%)
• Race & ethnicity: White 68% Hispanic / Latino 28% Two or more races 8%
• Hispanic origin (detail): Mexican 24%
• Common ancestry: Serbian 2% Italian 2% Slovak 2%
• Foreign-born: 8% · Canada
• Languages at home: 81% English-only · Spanish 18% 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: ▼ -118.02%
• Current HPI: 252.9861
• Rent YoY: ▼ -0.62%
• Metro: Austin-Round Rock-Georgetown, TX
• 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

+0.0% since first listed

6 events — show timeline

• 2025-12-01 Sold (MLS) — HLMLS as distributed by MLS GRID
• 2025-11-26 Pending — HLMLS as distributed by MLS GRID
• 2025-09-19 Price Changed $995 HLMLS as distributed by MLS GRID
• 2025-09-19 Price Changed $995 HLMLS as distributed by MLS GRID
• 2025-07-17 Listed $1,025 HLMLS as distributed by MLS GRID
• 2025-05-07 Listed $1,025 HLMLS as distributed by MLS GRID

Property tax history

+3.4%/yr

Latest (2026): $4,654 · +5.9% YoY. Source: county tax records.