$4,202,000
NAL Estimated Property Value900 Red Sails, Horseshoe Bay, TX, 78657
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash BuyersMove-In Ready
Highlights
Interior
AppliancesCooktop, Gas Cooktop, Dishwasher, Disposal, Dryer, Double Oven, Refrigerator, Washer, Water Heater
FlooringCarpet, Stone, Tile, Wood
Exterior
Lot Size16,553 sqft
Building Information
Year Built2014
Stories2
Roof Type104
Garage Spaces4
Land Information
APN30037
Lot Number25030-A
SubdivisionHorseshoe Bay Proper
Land UseResidential
Legal DescriptionHORSESHOE BAY LT 25030-A
Census Tract970402
Assessed Land Value$1,226,620
Assessed Improvement Value$1,641,280
Assessment Year2025
About this property
NEW Contemporary Tuscan Waterfront Estate, in the heart of Horseshoe Bay. Elegant living and custom design in this fully furnished 5,100 square foot 5 bedroom 8 bath move-in ready home. Open floor plan with ample space for entertaining and views of Lake LBJ from nearly every room. This is truly a one of a kind property and is the only new construction real estate available in the core area. Interior design and furnishings by World Interior Designer Carpenter Interiors (Doug Carpenter). Seller is a LREB.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$4,202,000
Estimated Property Value
$0Estimated Mortgage Balance
$4,202,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$25,500 /month
Positive
Cash Flow Estimate:
$8,500 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$3,026/month
$267/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$15,308
$2,867,900
2025
$1,226,620
$1,641,280
$2,867,900
No
Tax History
Year
Tax Paid
Assessed Value
2025
$15,308
$2,867,900
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$4,334,000
100%
0%
$0/mo
