$4,067,136
NAL Estimated Property Value1317 Apache Tears, Horseshoe Bay, TX, 78657
$4,213,907 ARV
Off Market
Property Lead Type:
Off-Market ListDeal ListARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size19,166 sqft
Building Information
Year Built2024
Stories2
Garage Spaces3
Land Information
APN57672
Lot Number12
SubdivisionLago Escondido
Land UseSingle Family Residence
Legal DescriptionLAGO ESCONDIDO LT 12 0.440 AC & 0.330 AC SUBMERGED
Census Tract970401
Assessed Land Value$2,783,040
Assessed Improvement Value$2,019,788
Assessment Year2025
About this property
$500,000 off original asking price! East-facing open water Escondido lot in an exclusive gated subdivision on the picturesque shores of Lake LBJ; the finest constant level lake in Texas. Lago Escondido is a part of the nationally ranked Tom Fazio golf course and is among the top 10 Texas golf courses. Lot ownership includes membership to the private equity club; valued at approximately $125,000. Escondido offers a 30,000 sq ft club house with upcoming spa, La Hacienda, Lake Club with pool.Restrictions: Yes
Investor Tools
$4,067,136
Estimated Property Value
$607,118Estimated Mortgage Balance
$3,461,756Estimated Equity
85% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$4,213,906
Rent-to-Value Ratio: 0.72%
Rent Estimate
$24,403 /month
Positive
Cash Flow Estimate:
$8,134 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$3,504/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$21,709
$4,067,136
2025
$2,783,040
$2,019,788
$4,802,828
No
Tax History
Year
Tax Paid
Assessed Value
2025
$21,709
$4,067,136
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Firstcapital Bank Of Texas Na
Open End Mortgage / Open End With Future Advance Clause
$788,000
No
First
Aug 26, 2015
Feb 2017
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$607,118
$3,460,018
85%
15%
$4,725/mo
