$606,000
NAL Estimated Property Value101 West Bank 22, Horseshoe Bay, TX, 78657
Off Market
Property Lead Type:
BankruptcyAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Free-Standing Electric Range, Free-Standing Refrigerator, Stainless Steel Appliance(s), Washer/Dryer Stacked, Electric Water Heater
FlooringCarpet, Tile
Exterior
Exterior FeaturesUncovered Courtyard, Rain Gutters
Building Information
Year Built2006
Stories1
Garage Spaces1
Land Information
APN57562
SubdivisionThe Waters At Horseshoe Bay Resort Condo
Land UseCondominiums
Legal DescriptionTHE WATERS AT HORSESHOE BAY RESORT CONDO PHASE I BLDG 2 UNIT 22 (R55267)
Census Tract970402
Assessed Improvement Value$578,240
Assessment Year2025
About this property
What could be better than staying at your condo in the middle of Horseshoe Bay Resort? This 2 bedroom, 2 bath condo is situated on the corner of the building giving views of the marina and of Lake LBJ. Recently updated with new furniture, this unit comes furnished and ready for your family to enjoy all the Resort amenities. (Membership is required to use the amenities of the Resort). Owner will consider a 6 month lease. Ask agent for details.
Investor Tools
$606,000
Estimated Property Value
$0Estimated Mortgage Balance
$606,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,194 /month
Positive
Cash Flow Estimate:
$1,398 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$510/month
$607/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,086
$578,240
2025
N/A
$578,240
$578,240
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,086
$578,240
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$606,000
100%
0%
$0/mo
