$1,131,000
NAL Estimated Property Value604 Port 7, Horseshoe Bay, TX, 78657
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Dishwasher, Microwave, Oven, Refrigerator, Electric Water Heater
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBoat Slip, Dock
Building Information
Year Built1983
Stories2
Roof Type112
Land Information
APN28601
SubdivisionBayside Townhouses
Land UseResidential
Legal DescriptionBAYSIDE TH HORSESHOE BAY 15060-7
Census Tract970402
Assessed Land Value$461,330
Assessed Improvement Value$534,940
Assessment Year2025
About this property
604 Port #7 is located in the heart of Horseshoe Bay and only steps away from Horseshoe Bay Resort and amenities. This updated end unit is north-facing waterfront and has a boat slip, wave-runner ramp, and fishing pier. Condo is very clean and has remodeled kitchen and bathrooms, fresh paint and carpet, and new roof. Fireplace is located in living room with a game room on the same level. 2 covered porches with doors on all levels inviting you to the outdoors. Sold partially furnished.FEMA - Unknown Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$1,131,000
Estimated Property Value
$443,744Estimated Mortgage Balance
$687,256Estimated Equity
60% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,786 /month
Positive
Cash Flow Estimate:
$2,262 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$914/month
$3,261/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,318
$996,270
2025
$461,330
$534,940
$996,270
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,318
$996,270
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lrs Financial Network Inc
Conventional
$497,450
No
First
Sep 3, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$443,744
$687,256
60%
39%
$2,983/mo
