Last 24 Hours
$3,184,000
NAL Estimated Property Value127 Applehead Island Dr, Horseshoe Bay, TX, 78657
Off Market
4 Beds
6 Bath
5,072 Sq Ft
$522.48 / sqft
Built in 2007Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 4Bathrooms Half 1
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesOven, Dishwasher, Disposal, Dryer, Instant Hot Water, Double Oven, Refrigerator, Washer, Water Heater
FlooringCarpet, Tile, Wood
Exterior
Lot Size12,040 sqft
Building Information
Year Built2006
Stories2
Roof Type104
Garage Spaces2
Land Information
APN15361
Lot Number127
SubdivisionApplehead Island
Land UseResidential
Legal DescriptionHORSESHOE BAY APPLEHEAD ISLAND LT 127
Census Tract970401
Assessed Land Value$1,101,270
Assessed Improvement Value$2,082,730
Assessment Year2025
About this property
Waterfront Hacienda- a home that reflected a basic "Old World" authentic style element through the use of traditional handcrafted Mexican design materials. With a touch of contemporary flair, reflecting a more fun, comfortable and casual environment the owners thought a lake house should have. Open water views from deep covered porches provide shade from the western sun, while still taking advantage of the prevailing southern summer breezes and beautiful sunset, thus creating a true outdoor living area.FEMA - Unknown Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$3,184,000
Estimated Property Value
$1,039,380Estimated Mortgage Balance
$2,147,243Estimated Equity
67% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$19,104 /month
Positive
Cash Flow Estimate:
$6,368 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,743/month
$2,240/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$16,995
$3,184,000
2025
$1,101,270
$2,082,730
$3,184,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$16,995
$3,184,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Community National Bank
Conventional
$1,275,120
No
First
May 18, 2017
Jun 2047
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,039,380
$2,144,620
67%
33%
$7,645/mo
12.4%