$362,000
NAL Estimated Property Value96 Island DR 21, Horseshoe Bay, TX, 78657
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Building Information
Year Built2007
Stories1
Roof Type115
Land Information
APN63996
SubdivisionThe Waters At Horseshoe Bay Resort Condo
Land UseResidential
Legal DescriptionTHE WATERS AT HORSESHOE BAY RESORT CONDO PHASE II BLDG 6 UNIT 21 (35723)
Census Tract970402
Assessed Improvement Value$341,010
Assessment Year2025
About this property
Furnished 1/1 condo in the heart of Horseshoe Bay Resort. Close to most amenities of resort. View of Waters pool!Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$362,000
Estimated Property Value
$119,694Estimated Mortgage Balance
$242,306Estimated Equity
66% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,172 /month
Positive
Cash Flow Estimate:
$724 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$259/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,295
$303,250
2025
N/A
$341,010
$341,010
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,295
$303,250
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Security State Bank & Trust
Unknown
$135,000
No
First
Jun 10, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$119,694
$242,306
66%
33%
$810/mo
