$1,216,000
NAL Estimated Property Value518 Horseshoe Bay Blvd # 1, TX, 78657
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Electric Oven, Refrigerator, Trash Compactor, Washer/Dryer, Electric Water Heater
FlooringCarpet, Laminate, Tile
Exterior
Exterior FeaturesBalcony, Boat Slip, Dock
Building Information
Year Built1983
Garage Spaces2
Land Information
APN23148
Lot Number1,N3046
SubdivisionHorseshoe Bay North
Land UseResidential
Legal DescriptionS5222 HORSESHOE BAY NORTH LOT N3046-1 (PLAT 3.14)NORTHPOINT TOWNHOMES PHASE III
Census Tract960801
Assessed Land Value$365,820
Assessed Improvement Value$714,158
Assessment Year2025
About this property
OUTSTANDING buy! Short term rentals ARE ALLOWED. Last town home closest to the open water. Will not last! Offered FULLY FURNISHED , turn key ! 4 beds with 4 full bath, all located in each room with a half bath on main/entry level. The boat is a 2009 Tige RZ2, 22' and The 2 Seadoos are 2018 "Sparks". EVERYTHING CONVEYS with a full price or more offer. You can see open water from deck and balconies ! Literally a few seconds to the open water of Lake LBJ. Don't miss this outstanding opportunity!
Investor Tools
$1,216,000
Estimated Property Value
$640,442Estimated Mortgage Balance
$578,015Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,296 /month
Positive
Cash Flow Estimate:
$2,432 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,905/month
$1,400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$16,779
$1,079,978
2025
$365,820
$714,158
$1,079,978
No
Tax History
Year
Tax Paid
Assessed Value
2024
$16,779
$1,079,978
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sprout Mortgage Llc
Conventional
$704,000
No
First
Jun 29, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$640,442
$612,558
48%
53%
$4,221/mo
