$207,000
NAL Estimated Property Value300 Poker Chip 5, Horseshoe Bay, TX, 78657
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Exhaust Fan, Refrigerator, Washer, Electric Water Heater
FlooringLaminate, Tile
Exterior
Exterior FeaturesNone
Building Information
Year Built1987
Stories1
Roof Type112
Land Information
APN30232
SubdivisionLake Lbj Village
Land UseQuadplex
Legal DescriptionLAKE LBJ VILLAGE BLDG HORSESHOE BAY 4046-5
Census Tract970402
Assessed Land Value$10,350
Assessed Improvement Value$191,830
Assessment Year2025
About this property
Location. Location. Location. Close to the Horseshoe Bay Resort. 1BD/1.5BA plus a murphy bed. Great as a weekend getaway or full time residence. Large open kitchen, dining, and living room. Built in desk nook. Spacious 1BD with full bathroom master. Entrance to the front and back of property. 1 dedicated parking spaces. HVAC and hot water heater recently replaced. Unit painted in June 2020. Electrical panel upgraded. Refrigerator to convey.FEMA - Unknown Restrictions: Yes
Investor Tools
$207,000
Estimated Property Value
$46,003Estimated Mortgage Balance
$160,997Estimated Equity
77% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,242 /month
Positive
Cash Flow Estimate:
$414 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$176/month
$125/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,079
$202,180
2025
$10,350
$191,830
$202,180
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,079
$202,180
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Frost Bank
Commercial
$50,000
No
First
Feb 4, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$46,003
$160,997
77%
22%
$300/mo
