$1,333,000
NAL Estimated Property Value3614 Douglas Dr, Horseshoe Bay, TX, 78657
$1,420,495 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Electric Cooktop, Dishwasher, Disposal, Double Oven, Refrigerator
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size38,333 sqft
Building Information
Year Built2004
Stories2
Roof Type112
Garage Spaces2
Land Information
APN35944
Lot NumberA,W3200
SubdivisionHorseshoe Bay West
Land UseResidential
Legal DescriptionHORSESHOE BAY WEST LT W32004-A 0.880 AC
Census Tract970401
Assessed Land Value$205,270
Assessed Improvement Value$938,850
Assessment Year2025
About this property
LAKE LBJ & HILL COUNTRY VIEWS! Great room w/ high ceilings, hardwood floors, built-in media center, & fireplace. Kitchen w/ granite counters, stainless appliances, center-island, walk-in pantry, & gas cooktop. Offers breakfast nook, eating bar, & dining room. Master w/ en-suite bath w/ dbl vanities, jetted tub, shower, & walk-in closet. Office w/ views & built-ins. 3 guest rooms & 2 bathrooms downstairs w/ lg family room. Sunset views over lake from outdoor patios. Star gaze or enjoy an afternoon BBQ.FEMA - Unknown Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,333,000
Estimated Property Value
$1,004,232Estimated Mortgage Balance
$330,488Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$1,420,494
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,998 /month
Positive
Cash Flow Estimate:
$2,666 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$963/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,885
$1,144,120
2025
$205,270
$938,850
$1,144,120
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,885
$1,144,120
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Origin Bank
Conventional
$510,400
No
First
Dec 29, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,004,232
$174,768
14%
75%
$6,365/mo
