$452,620
NAL Estimated Property Value1218 Sun Ray, Horseshoe Bay, TX, 78657
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size5,563 sqft
Building Information
Year Built1985
Stories2
Roof Type112
Garage Spaces2
Land Information
APN30516
Lot NumberB,W2100
SubdivisionHorseshoe Bay West
Land UseResidential
Legal DescriptionHORSESHOE BAY WEST LT W21005-B
Census Tract970401
Assessed Land Value$141,140
Assessed Improvement Value$337,240
Assessment Year2025
About this property
Single Family home that sits on #13 Fairway and green of Apple Rock golf course in Horseshoe Bay. the master offers extra flex space for a sitting area or desk and the guest bedrooms are located upstairs providing ample privacy. Enjoy the courtyard in the front and the large fence backyard overlooking the manicured golf course. Updated flooring.FEMA - Unknown Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$452,620
Estimated Property Value
$90,572Estimated Mortgage Balance
$363,494Estimated Equity
82% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,716 /month
Positive
Cash Flow Estimate:
$905 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$350/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,933
$452,620
2025
$141,140
$337,240
$478,380
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,933
$452,620
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cherry Creek Mortgage Co Inc
Reverse Mortgage / Hecm
$366,000
No
First
Jan 31, 2001
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$90,572
$437,428
82%
20%
$2,195/mo
