$1,542,960
NAL Estimated Property Value205 Apache Tears, Horseshoe Bay, TX, 78657
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Dishwasher, Disposal, Refrigerator, Water Heater
FlooringCarpet, Stone, Terrazzo
Exterior
Lot Size18,278 sqft
Building Information
Year Built2004
Stories2
Roof Type115
Garage Spaces2
Land Information
APN40155
Lot NumberA,W1400
SubdivisionHorseshoe Bay West
Land UseResidential
Legal DescriptionHORSESHOE BAY WEST LT W14009-C 0.659 AC
Census Tract970401
Assessed Land Value$394,160
Assessed Improvement Value$1,148,800
Assessment Year2025
About this property
Horseshoe Bay Golf Course Home with spectacular LAKE LBJ, GOLF, AND HILL COUNTRY VIEWS—Open to the kitchen & formal dining room, great room offers multiple sitting areas, tile flooring, huge picture windows, and a propane fireplace. Kitchen with granite counters. The main floor master bedroom suite has a luxurious en-suite bath. A guest room with a private bath is across the hall. On the upper level, guest room with a shared bath. An office with a connected study. An open conference and a home theater.FEMA - Unknown Restrictions: Yes
Investor Tools
$1,542,960
Estimated Property Value
$547,243Estimated Mortgage Balance
$997,139Estimated Equity
64% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$9,258 /month
Positive
Cash Flow Estimate:
$3,086 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,192/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,588
$1,542,960
2025
$394,160
$1,148,800
$1,542,960
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,588
$1,542,960
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$680,000
No
First
Dec 29, 2016
Jan 2047
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$547,243
$995,717
64%
35%
$4,077/mo
