Last 24 Hours
$50,000
501 Nugget CIR, Horseshoe Bay, TX, 78657
Pending
About this property
Nestled in the scenic Texas Hill Country, this 0.28-acre lot in the desirable Bay West subdivision of Horseshoe Bay offers the perfect setting to build your dream home or weekend retreat. Surrounded by rolling hills, beautiful homes, and nearby golf courses, this property provides a peaceful, upscale lifestyle just minutes from the sparkling waters of Lake Lyndon B. Johnson. Enjoy the charm of a growing resort-style community known for its outdoor recreation, stunning views, and relaxed Hill Country living.
Investor Tools
$25,017Estimated Mortgage Balance
$14,983Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$300 /month
Positive
Cash Flow Estimate:
$100 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$32/month
$866/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$185
$34,650
2025
$34,650
N/A
$34,650
No
Tax History
Year
Tax Paid
Assessed Value
2025
$185
$34,650
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Arrowhead Bank
Purchase Money Mortgage
$26,250
No
First
Oct 20, 2023
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$25,017
$14,983
37%
63%
$158/mo
12.4%