$509,000
NAL Estimated Property Value803 Pawnee ST, Horseshoe Bay, TX, 78657
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesMicrowave, Plumbed For Ice Maker, Electric Water Heater
FlooringLaminate, Tile, Wood
Exterior
Exterior FeaturesBalcony
Building Information
Year Built1988
Stories1
Roof Type112
Garage Spaces2
Land Information
APN41093
Lot Number47095A
SubdivisionHorseshoe Bay Proper
Land UseResidential
Legal DescriptionHORSESHOE BAY LT 47095A
Census Tract970402
Assessed Land Value$14,200
Assessed Improvement Value$363,890
Assessment Year2025
About this property
The lake view in this 3/3-1/2 home is gorgeous and serene. This vintage 80's property with a lovely pool and great outdoor space is perfect for those looking for a retreat and/or to enjoy an investment opportunity. The known 1980's quality construction gives this property such an edge in value. All offers are welcome; this is a deal.
Investor Tools
$509,000
Estimated Property Value
$1,284,810Estimated Mortgage Balance
$509,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,054 /month
Positive
Cash Flow Estimate:
$1,018 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$380/month
$341/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,018
$378,090
2025
$14,200
$363,890
$378,090
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,018
$378,090
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Reverse Mortgage Funding Llc
Reverse Mortgage / Hecm
$574,500
No
First
Aug 26, 2019
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,284,810
N/A
0%
252%
$7,440/mo
