$685,000
NAL Estimated Property Value1000 The Cape RD 23, Horseshoe Bay, TX, 78657
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDryer, Dishwasher, Electric Oven, Free Standing Electric Oven, Disposal, Microwave, Washer
FlooringLaminate, Tile
Exterior
Exterior FeaturesBalcony, Boat Ramp, Lighting, Playground, Rain Gutters
Building Information
Year Built2006
Stories1
Roof Type112
Garage Spaces1
Land Information
APN57608
SubdivisionThe Waters At Horseshoe Bay Resort Condo
Land UseResidential
Legal DescriptionTHE WATERS AT HORSESHOE BAY RESORT CONDO PHASE I BLDG 3 UNIT 23 (R55267)
Census Tract970402
Assessed Improvement Value$620,810
Assessment Year2025
About this property
Located in the heart of the Horseshoe Bay Resort Community, this immaculate 3 bedroom 2 bath water-front condo is ready for your enjoyment. With a large balcony overlooking the marina/lake you will enjoy your morning coffee and the breathtaking view of Lake LBJ. It has an open floor plan with plenty of space to entertain. It is currently in the rental program allowing the owners to enjoy the benefits of an investment income while also using it as a personal luxury retreat for the family. Don't miss this amazing opportunity!
Investor Tools
$685,000
Estimated Property Value
$271,761Estimated Mortgage Balance
$413,239Estimated Equity
60% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,110 /month
Positive
Cash Flow Estimate:
$1,370 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$562/month
$607/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,314
$620,810
2025
N/A
$620,810
$620,810
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,314
$620,810
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ubs Bank Usa
Arm (Adjustable Rate Mortgage)
$330,000
No
First
Dec 28, 2017
Jan 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$271,761
$413,239
60%
40%
$1,529/mo
