$1,008,000
NAL Estimated Property Value402 Lakeview Dr, Horseshoe Bay, TX, 78657
$1,310,400 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Convection Oven, Electric Cooktop, Dishwasher, Disposal, Microwave, Refrigerator
FlooringTile, Wood
Exterior
Exterior FeaturesDock, RV Hookup
Lot Size24,829 sqft
Building Information
Year Built1976
Stories1
Roof Type112
Garage Spaces2
Land Information
APN5200
Lot Number2,3
SubdivisionDeer Haven
Land UseResidential
Legal DescriptionDEER HAVEN UNIT 1 LTS 2 & 3 0.570 AC
Census Tract970401
Assessed Land Value$72,177
Assessed Improvement Value$429,749
Assessment Year2025
About this property
BOM!Buyer financing fell though!Beautiful custom home,on desirable Lakeview Dr in Deer Haven.Two masters w/full baths&walk-in closets w/bonus room that could be a living/BR or study/office.Deeded access to lake just a few feet away fantastic water view from back of home.Just a short walk to 2 community parks w/water access & swimming.POA includes community pool,tennis court,private boat dock,day dock,pavilion&BBQ pits.Fenced area for boat/trailer storage@$100yr.Home comes w/lake pump for sprinkler system.Restrictions: Yes
Investor Tools
$1,008,000
Estimated Property Value
$237,340Estimated Mortgage Balance
$771,134Estimated Equity
78% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$1,310,400
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,048 /month
Positive
Cash Flow Estimate:
$2,016 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$590/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,040
$501,926
2025
$72,177
$429,749
$501,926
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,040
$501,926
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bancorpsouth Bank
Conventional
$265,000
No
First
Nov 19, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$237,340
$876,660
78%
24%
$1,589/mo
