$642,000
NAL Estimated Property Value109 Desert Rose, Horseshoe Bay, TX, 78657
Off Market
Highlights
Interior
Exterior
Lot Size5.05 acres
Building Information
Year Built2008
Stories1
Garage Spaces2
Land Information
APN34459
Lot Number172
SubdivisionRio Llano
Land UseSingle Family Residence
Legal DescriptionRIO LLANO UNIT 2 LT 172 5.050 AC
Census Tract970401
Assessed Land Value$100,180
Assessed Improvement Value$87,270
Assessment Year2025
About this property
2 adjacent lots approxinately .65 acres. End of cul-de-sac with paved roads. Backs to golf course. Located in Horseshoe Bay West. Resort with 4 golf courses, private airport, tennis courts, marina, pool, fitness center, restaurant, and much more. 1 hour from Downtown Austin. 1.5 hours to Downtown San Antonio. Great place for second home or retirement. Golf course slopes down to green. Beautiful views from 2nd story or observation deck. Lot has been cleared. Will consider selling lots separately.FEMA - Unknown Restrictions: Yes
Investor Tools
$642,000
Estimated Property Value
$0Estimated Mortgage Balance
$642,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,852 /month
Positive
Cash Flow Estimate:
$1,284 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$312/month
$1,350/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$534
$187,450
2025
$100,180
$87,270
$187,450
No
Tax History
Year
Tax Paid
Assessed Value
2025
$534
$187,450
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$642,000
100%
0%
$0/mo
