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

$2,266,610

NAL Estimated Property Value

105 Waters Edge, Horseshoe Bay, TX, 78657

Off MarketInfo
Beds3 Beds
Baths4 Bath
Baths3,559 Sq Ft
price_per_sqft$210.73 / sqft
Year BuiltBuilt in 2000

Property Lead Type:

Deal ListAbsentee Owner

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms 4Bathrooms 4
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesOven, Electric Cooktop, Dishwasher, Disposal, Microwave, Double Oven, Electric Water Heater
FlooringCarpet, Tile

Exterior

Exterior FeaturesBoat Slip
Lot Size10,123 sqft

Building Information

Year Built2000
Stories2
Roof Type104
Garage Spaces2

Land Information

APN42430
Lot NumberW30018
SubdivisionHorseshoe Bay West
Land UseResidential
Legal DescriptionHORSESHOE BAY WEST LT W30018
Census Tract970401
Assessed Land Value$1,296,000
Assessed Improvement Value$970,610
Assessment Year2025

About this property

Restrictions: Yes

Investor Tools

Property Icon
$2,266,610
Estimated Property Value
$1,387,704Estimated Mortgage Balance
$881,442Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$13,600 /month
Positive
Cash Flow Estimate:
$4,533 /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
$1,953/month
$800/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,098
$2,266,610
2025
$1,296,000
$970,610
$2,266,610
No

Tax History

Year
Tax Paid
Assessed Value
2025
$12,098
$2,266,610

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Firstcapital Bank Of Texas Na
Conventional
$1,500,000
No
First
Apr 21, 2022
May 2052

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,387,704
$878,906
38%
61%
$8,994/mo

City: Horseshoe Bay

105 Waters Edge | Property Details | No Agent List