$1,360,771
NAL Estimated Property Value2902 Pack Saddle, Horseshoe Bay, TX, 78657
Off Market
Property Lead Type:
High EquityCash BuyersMove-In Ready
Highlights
Interior
AppliancesElectric Cooktop, Dishwasher, Dryer, Refrigerator, Stainless Steel Appliance(s), Washer
FlooringTile
Exterior
Exterior FeaturesBalcony, Dock
Building Information
Year Built1973
Stories2
Roof Type115
Garage Spaces2
Land Information
APN42082
Lot Number326
SubdivisionBlue Lake Estates
Land UseSingle Family Residence
Legal DescriptionBLUE LAKE ESTATES UNIT 6 LT 326
Census Tract970401
Assessed Land Value$1,059,660
Assessed Improvement Value$336,000
Assessment Year2025
About this property
Newly remodeled lake house.Located in the coveted community of Blue Lake Estates. Over 80' of open water with a beautiful sprawling lawn. Offering 5 bedrooms and 3 bathrooms provides lots of privacy and space for guests. Large open family room and kitchen featuring stunning lake views from the expansive windows. Home being offered furnished. Boathouse to be completed in August-Buyer may use boathouse on adjacent lot until completed.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,360,771
Estimated Property Value
$0Estimated Mortgage Balance
$1,360,771Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$8,165 /month
Positive
Cash Flow Estimate:
$2,722 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,189/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,461
$1,360,771
2025
$1,059,660
$336,000
$1,395,660
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,461
$1,360,771
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$1,360,771
100%
0%
$0/mo
