$604,000
NAL Estimated Property Value322 Sun Ray, Horseshoe Bay, TX, 78657
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesOven, Dishwasher, Disposal, Electric Cooktop
FlooringCarpet, Tile
Exterior
Exterior FeaturesNone
Lot Size16,988 sqft
Building Information
Year Built1995
Stories1
Roof Type112
Garage Spaces2
Land Information
APN41157
Lot NumberC,W2200
SubdivisionHorseshoe Bay West
Land UseResidential
Legal DescriptionHORSESHOE BAY WEST LT W22008-C 0.390 AC
Census Tract970401
Assessed Land Value$128,200
Assessed Improvement Value$352,220
Assessment Year2025
About this property
Beautifully remodeled home in Horseshoe Bay West with an extra lot for elbow room! Enjoy huge shade trees in the back while looking at the 15th Fairway of Apple Rock. This home features an open concept floor plan with a huge kitchen and living area with oversized picture windows off the back. Long porch across the back, granite in all the bathrooms, large utility room, and a large eat-in kitchen bar are just a few extras that makes this home a must see.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$604,000
Estimated Property Value
$297,027Estimated Mortgage Balance
$306,973Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,624 /month
Positive
Cash Flow Estimate:
$1,208 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$465/month
$1,375/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,564
$480,420
2025
$128,200
$352,220
$480,420
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,564
$480,420
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Vanderbilt Mortgage & Finance Inc
Conventional
$335,700
No
First
Jun 26, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$297,027
$296,973
49%
49%
$2,013/mo
