Last 24 Hours
$2,065,650
NAL Estimated Property Value108 Waters Edge, Horseshoe Bay, TX, 78657
Off Market
3 Beds
3 Bath
2,501 Sq Ft
Single Family Residence
$439.82 / sqft
Built in 2003Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 3
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesElectric Cooktop, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Private PoolLot Size13,308 sqft
Building Information
Year Built2003
Stories2
Roof Type112
Garage Spaces2
Land Information
APN42401
Lot NumberW30015
SubdivisionHorseshoe Bay West
Land UseResidential
Legal DescriptionHORSESHOE BAY WEST LT W30015
Census Tract970401
Assessed Land Value$1,439,100
Assessed Improvement Value$626,550
Assessment Year2025
About this property
FEMA - Unknown Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$2,065,650
Estimated Property Value
$696,023Estimated Mortgage Balance
$1,369,627Estimated Equity
66% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$12,394 /month
Positive
Cash Flow Estimate:
$4,131 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,779/month
$695/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,025
$2,065,650
2025
$1,439,100
$626,550
$2,065,650
No
Tax History
Year
Tax Paid
Assessed Value
2025
$11,025
$2,065,650
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Donald Adams
Seller Carryback / Seller Financing / Seller Take-Back
$800,000
No
First
Oct 25, 2019
Oct 2024
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$696,023
$1,369,627
66%
34%
$4,797/mo
12.4%