$424,000
NAL Estimated Property Value1103 Hi Cir S, Horseshoe Bay, TX, 78657
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Free-Standing Range, Refrigerator, Water Heater
FlooringTile, Wood
Exterior
Lot Size9,923 sqft
Building Information
Year Built1979
Stories2
Roof Type112
Land Information
APN38178
Lot Number23178
SubdivisionHorseshoe Bay Proper
Land UseResidential
Legal DescriptionHORSESHOE BAY LT 23178
Census Tract970402
Assessed Land Value$28,400
Assessed Improvement Value$339,020
Assessment Year2025
About this property
Lake LBJ home w/ golf & Hill Country views. Living w/ lg windows, elegant flooring, & fireplace. All stainless kitchen w/ granite counters, glass cooktop, breakfast nook, & dining area. Master w/ sitting area & en-suite bath w/ granite counters, free standing shower, & walk-in closet. Downstairs family room, three guest rooms, & two guest baths. Star gaze while enjoying a candlelit dinner, or invite friends for a BBQ. Add a personal touch with outdoor furniture, & your guests will feel instantly at home!FEMA - Unknown Restrictions: Yes
Investor Tools
$424,000
Estimated Property Value
$224,718Estimated Mortgage Balance
$199,282Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,544 /month
Positive
Cash Flow Estimate:
$848 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$307/month
$269/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,569
$367,420
2025
$28,400
$339,020
$367,420
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,569
$367,420
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Quicken Loans Llc
Conventional
$247,493
No
First
Jul 17, 2021
Aug 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$224,718
$238,282
51%
53%
$1,484/mo
