Last 24 Hours
$172,719
NAL Estimated Property Value2203 3rd St, Horseshoe Bay, TX, 78657
Off Market
3 Beds
2 Bath
1,568 Sq Ft
$114.16 / sqft
Built in 2017Highlights
Interior
Bedrooms 3
Bathrooms Full 2AppliancesDishwasher, Electric Cooktop, Electric Water Heater
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesExterior Steps
Lot Size4,051 sqft
Building Information
Year Built2018
Land Information
APN21176
Lot NumberK2039
SubdivisionHorseshoe Bay South
Land UseResidential
Legal DescriptionS5221 HORSESHOE BAY SOUTH LOT K2039, PLAT K2
Census Tract960801
Assessed Land Value$16,000
Assessed Improvement Value$156,719
Assessment Year2025
About this property
Well cared for manufactured home that backs to pasture. 3 Bedroom 2 bath home near the lake, is perfect for someone that loves the water. At this price, the home won't last long, so come see it today!
Investor Tools
$172,719
Estimated Property Value
$168,485Estimated Mortgage Balance
$4,536Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,074 /month
Positive
Cash Flow Estimate:
$358 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$296/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,683
$172,719
2025
$16,000
$156,719
$172,719
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,683
$172,719
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Usda
$180,808
Yes
First
Aug 31, 2022
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$168,485
$15,515
8%
98%
$1,085/mo
12.4%