$331,000
NAL Estimated Property Value870 Pine Ln, Horseshoe Bay, TX, 78657
$408,037 ARV
Off Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesSome Electric Appliances
FlooringCarpet, Ceramic Tile, Tile
Exterior
Exterior FeaturesStorage
Lot Size10,001 sqft
Building Information
Year Built2023
Garage Spaces1
Land Information
APN118938
Lot Number321,322
SubdivisionYellowstone
Land UseResidential
Legal DescriptionS8750 YELLOWSTONE LOT 321 & 322
Census Tract960801
Assessed Land Value$43,000
Assessed Improvement Value$271,988
Assessment Year2025
About this property
New home, move in ready start the new year with this custom built three bedroom, two bath, laundry room, High ceilings, masters walk in closet with a shower tile detailed. Open concept living/dining/kitchen area, custom build kitchen cabinets, tile back wall splash, quartz countertops. Highly ceiling for a more open space feeling. Custom back porch area with tile floor. No HOA ,4 parking spaces,1 covered carport, laundry room space. Storage shed in back yard, access to lake marble falls down the street.
Investor Tools
$331,000
Estimated Property Value
$178,952Estimated Mortgage Balance
$152,048Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$408,036
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,986 /month
Positive
Cash Flow Estimate:
$662 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$486/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,179
$314,988
2025
$43,000
$271,988
$314,988
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,179
$314,988
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nexa Mortgage Llc
Conventional
$183,000
No
First
Feb 20, 2025
Mar 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$178,952
$152,048
45%
54%
$1,098/mo
