$178,000
NAL Estimated Property Value402 Hi Stirrup E1, Horseshoe Bay, TX, 78657
$189,046 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Electric Cooktop, Dishwasher, Disposal
FlooringCarpet, Tile
Exterior
Exterior FeaturesBalcony
Land Information
APN79392
SubdivisionBay View Villas Condo
Land UseCondominiums
Legal DescriptionBAY VIEW VILLAS HORSESHOE BAY COMMON AREA
Census Tract970402
Assessed Land Value$500
Assessment Year2025
About this property
Horseshoe Bay condo w/ Hill Country views. Living & dining room combo w/ space to entertain, built-in entertainment center, sliding glass doors to outdoor living, & pass-through windows to kitchen & wet bar. Kitchen w/ breakfast nook, desk area, & pantry. Master w/ sitting area & en-suite bath. Guest room w/ en-suite bath. Both have private patio access. Upstairs guest room w/ built-ins uses hall bath. Sip a glass of wine on main patio while taking in the Texas skies. Close to dining, banking & shopping!FEMA - Unknown Restrictions: Yes
Investor Tools
$178,000
Estimated Property Value
$0Estimated Mortgage Balance
$178,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$189,045
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,068 /month
Positive
Cash Flow Estimate:
$356 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$74/month
$350/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3
$500
2025
$500
N/A
$500
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3
$500
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$178,000
100%
0%
$0/mo
