Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
—
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
View AllArrow
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
View AllArrow
Auction List
Auction List
  • Real estate scheduled for county or online auction
View AllArrow
Deals List
Deals List
  • Discounted properties priced below market value
View AllArrow
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
View AllArrow
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS
View AllArrow

$782,000

NAL Estimated Property Value

1000 The Cape 54, Horseshoe Bay, TX, 78657

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,602 Sq Ft
price_per_sqft$498.75 / sqft
Year BuiltBuilt in 2006

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms 2Bathrooms 2
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Dryer, Electric Range, Microwave, Free-Standing Electric Range, Free-Standing Refrigerator, Washer, Electric Water Heater
FlooringCarpet, Tile

Exterior

Exterior FeaturesBalcony, Uncovered Courtyard, Lighting

Building Information

Year Built2006
Stories1
Roof Type112
Garage Spaces1

Land Information

APN57611
SubdivisionThe Waters At Horseshoe Bay Resort Condo
Land UseCondominiums
Legal DescriptionTHE WATERS AT HORSESHOE BAY RESORT CONDO PHASE I BLDG 3 UNIT 53 (R55267)
Census Tract970402
Assessed Improvement Value$626,120
Assessment Year2025

About this property

Now is your chance to own your personal piece of heaven in beautiful Horseshoe Bay! You need to see this 3 bedroom, 2 bath condo overlooking Lake LBJ. This property has been partially updated and is ready for you to entertain friends and family. This unit is currently in the rental program and can be used as an investment property or for your own personal retreat. Come see it today! (Membership to The Club at Horseshoe Bay is required to access most of the amenities.)

Investor Tools

Property Icon
$782,000
Estimated Property Value
$337,604Estimated Mortgage Balance
$444,396Estimated Equity
56% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,794 /month
Positive
Cash Flow Estimate:
$1,598 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$604/month
$607/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,342
$626,120
2025
N/A
$626,120
$626,120
No

Tax History

Year
Tax Paid
Assessed Value
2025
$3,342
$626,120

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$380,000
No
First
Jul 10, 2020
Aug 2050

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$337,604
$444,396
56%
43%
$2,279/mo

City: Horseshoe Bay

1000 The Cape 54 | Property Details | No Agent List