$4,605,030
NAL Estimated Property Value123 Boot Hl, Horseshoe Bay, TX, 78657
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size18,208 sqft
Building Information
Year Built2019
Stories2
Roof Type112
Garage Spaces5
Land Information
APN28791
Lot Number17025A
SubdivisionHorseshoe Bay Proper
Land UseResidential
Legal DescriptionHORSESHOE BAY LT 17025A 0.418 AC
Census Tract970402
Assessed Land Value$2,700,470
Assessed Improvement Value$1,904,560
Assessment Year2025
About this property
One of the last remaining premier waterfront lots in Horseshoe Bay Proper. Deepwater and 162 feet of southeast-facing waterfront located on Lake LBJ: 123 Boot Hill. The property is level with a newly constructed bulkhead and a 25-foot pier and boat dock easement from the original lot line. This .418 acre tract offers over 60% more waterfront than the average HSB waterfront lot. This is is a great opportunity to build your custom home.Restrictions: Yes
Investor Tools
$4,605,030
Estimated Property Value
$1,919,077Estimated Mortgage Balance
$2,690,271Estimated Equity
58% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$27,630 /month
Positive
Cash Flow Estimate:
$9,210 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$3,967/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$24,580
$4,605,030
2025
$2,700,470
$1,904,560
$4,605,030
No
Tax History
Year
Tax Paid
Assessed Value
2025
$24,580
$4,605,030
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Zb Na
Conventional
$2,119,500
No
First
Mar 11, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,919,077
$2,685,953
58%
42%
$8,508/mo
