$696,000
NAL Estimated Property Value400 Lagoon Loop, Horseshoe Bay, TX, 78657
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesBuilt In Oven, Dishwasher, Electric Cooktop, Electric Water Heater, Disposal, Microwave
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBoat Ramp, Outdoor Kitchen, Rain Gutters
Lot Size13,939 sqft
Building Information
Year Built2015
Stories1
Roof Type172
Garage Spaces2
Land Information
APN10962
Lot Number32
SubdivisionDeer Haven
Land UseResidential
Legal DescriptionDEER HAVEN UNIT 1 LT 32
Census Tract970401
Assessed Land Value$53,280
Assessed Improvement Value$609,520
Assessment Year2025
About this property
Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$696,000
Estimated Property Value
$464,562Estimated Mortgage Balance
$232,296Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,176 /month
Positive
Cash Flow Estimate:
$1,392 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$448/month
$580/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,893
$465,876
2025
$53,280
$609,520
$662,800
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,893
$465,876
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Commercial
$504,000
No
First
Feb 16, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$464,562
$172,438
27%
67%
$3,022/mo
