$775,000
NAL Estimated Property Value101 West Bank 64, Horseshoe Bay, TX, 78657
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBalcony, Dock
Building Information
Year Built2006
Stories1
Roof Type112
Land Information
APN57587
SubdivisionThe Waters At Horseshoe Bay Resort Condo
Land UseCondominiums
Legal DescriptionTHE WATERS AT HORSESHOE BAY RESORT CONDO PHASE I BLDG 2 UNIT 64 (R55267)
Census Tract970402
Assessed Improvement Value$742,430
Assessment Year2025
Investor Tools
$775,000
Estimated Property Value
$396,332Estimated Mortgage Balance
$378,668Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,650 /month
Positive
Cash Flow Estimate:
$1,550 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$653/month
$498/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,963
$742,430
2025
N/A
$742,430
$742,430
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,963
$742,430
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of The West
Unknown
$436,500
No
First
Jun 4, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$396,332
$378,668
48%
51%
$2,618/mo
