$3,050,000
NAL Estimated Property Value433 La Serena Loop, Horseshoe Bay, TX, 78657
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesOven, Dishwasher, Microwave, Double Oven, Refrigerator, Wine Refrigerator
FlooringTile
Exterior
Exterior FeaturesBarbecue, Dock
Lot Size34,412 sqft
Building Information
Year Built2017
Stories1
Roof Type104
Garage Spaces4
Land Information
APN55674
Lot Number24
SubdivisionEscondido
Land UseResidential
Legal DescriptionESCONDIDO LT 24 0.790 AC
Census Tract970401
Assessed Land Value$176,740
Assessed Improvement Value$2,290,980
Assessment Year2025
About this property
Escondido Golf Course Estate located on an oversized lot on the 13th fairway of the famed Fazio designed golf course in this prestigious guard gated community. This home features a unique layout with multiple living areas, perfect for entertaining! Four bedrooms with all en suite baths, pool, hot tub and putting green are just a few outdoor features. Gourmet kitchen and custom finishes throughout home! Membership to Escondido is included in the purchase.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$3,050,000
Estimated Property Value
$2,224,859Estimated Mortgage Balance
$830,309Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$18,300 /month
Positive
Cash Flow Estimate:
$6,100 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,149/month
$1,194/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,537
$2,467,720
2025
$176,740
$2,290,980
$2,467,720
No
Tax History
Year
Tax Paid
Assessed Value
2025
$10,537
$2,467,720
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$2,250,000
No
First
May 30, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$2,224,859
$648,141
22%
73%
$12,776/mo
