$606,000
NAL Estimated Property Value312 Fawn Ridge Rd, Horseshoe Bay, TX, 78657
$787,800 ARV
Off Market
Property Lead Type:
ARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal
FlooringCarpet, Tile, Wood
Exterior
Lot Size24,829 sqft
Building Information
Year Built1978
Stories1
Roof Type112
Garage Spaces4
Land Information
APN32973
Lot Number67,68
SubdivisionDeer Haven
Land UseResidential
Legal DescriptionDEER HAVEN UNIT 2 LTS 67 & 68
Census Tract970401
Assessed Land Value$39,110
Assessed Improvement Value$477,670
Assessment Year2025
About this property
HURRY- WON’T LAST! Luxurious pool centers the backyard where open-air living enjoys easy access from the MAIN HOUSE & CASITA. Off water, but surrounded by Lake LBJ, this Deer Haven beauty is ideal for entertaining. Gracious Living/Dining Rooms, updated kitchen, & large owner suite; 2 BR’s share a bath; guests’ favorite casita w/bath & kitchenette. Beside your pool, grill outdoors, enjoy an evening cocktail with friends, or cozy up with a good book while taking in the colorful Texas skies.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$606,000
Estimated Property Value
$95,938Estimated Mortgage Balance
$510,062Estimated Equity
88% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$787,800
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,636 /month
Positive
Cash Flow Estimate:
$1,212 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$428/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,100
$516,780
2025
$39,110
$477,670
$516,780
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,100
$516,780
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Credit Line (Revolving) / Heloc
$50,000
No
First
Feb 22, 2024
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$95,938
$773,062
88%
16%
$600/mo
