$2,461,788
NAL Estimated Property Value1209 The Cape RD, Horseshoe Bay, TX, 78657
$2,836,574 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
Building Information
Year Built1999
Stories2
Roof Type112
Garage Spaces2
Land Information
APN50500
Lot Number49060
SubdivisionHorseshoe Bay Proper
Land UseResidential
Legal DescriptionHORSESHOE BAY LT 49060 LESS SE 2 FT
Census Tract970402
Assessed Land Value$1,108,500
Assessed Improvement Value$1,482,860
Assessment Year2025
About this property
located in the core of Horseshoe Bay Resort on the Cape. This east facing open water offers amazing views of Lake LBJ. The lower level consists of a master suite with a huge custom closet, two en suite bath guest bedrooms, study area and living room. The upper level offers an open concept kitchen /casual living/formal living/game area/dining room with a full bath off an extra large bunk room. This home has a ton of space for the entire family and all your guests! Sold furnished with a few exceptions.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$2,461,788
Estimated Property Value
$1,081,610Estimated Mortgage Balance
$1,380,178Estimated Equity
56% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$2,836,574
Rent-to-Value Ratio: 0.72%
Rent Estimate
$14,771 /month
Positive
Cash Flow Estimate:
$4,924 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,121/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,140
$2,461,788
2025
$1,108,500
$1,482,860
$2,591,360
No
Tax History
Year
Tax Paid
Assessed Value
2025
$13,140
$2,461,788
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
The Bank Of River Oaks
Conventional
$1,344,000
No
First
Dec 1, 2016
Dec 2046
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,081,610
$1,380,178
56%
44%
$8,058/mo
