$1,568,000
NAL Estimated Property Value107 Hills Way, Horseshoe Bay, TX, 78657
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesIce Maker
FlooringCarpet, Tile
Exterior
Exterior FeaturesLighting, Private Entrance
Lot Size5.80 acres
Building Information
Year Built1997
Stories1
Roof Type112
Garage Spaces4
Land Information
APN6249
Lot Number10
SubdivisionThe Hills
Land UseResidential
Legal DescriptionTHE HILLS SECTION 1 LT 10 5.798 AC
Census Tract970401
Assessed Land Value$235,540
Assessed Improvement Value$1,210,850
Assessment Year2025
About this property
Acreage in Horseshoe Bay with all the extras. This one story home features 3 Bedroooms/3 Bathroom with a flex room and huge game room. This home has been updated and features a gas range, ice maker, wireless sound system and patios in the front and back to enjoy the peaceful Texas Hill Country. Enjoy the rural feel and space with being minutes from club amenities. The acreage offers a heated pool/hot tub with waterfall, outdoor kitchen area, lighted trees, a 40x50 workshop/RV storage, fire pit, and private entrance gate.
Investor Tools
$1,568,000
Estimated Property Value
$747,393Estimated Mortgage Balance
$822,031Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$9,408 /month
Positive
Cash Flow Estimate:
$3,136 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,087/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,207
$1,219,316
2025
$235,540
$1,210,850
$1,446,390
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,207
$1,219,316
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Morgan Stanley Private Bank Na
Conventional
$820,000
No
First
Aug 16, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$747,393
$564,607
43%
48%
$4,917/mo
