$750,000
101 West Bank Unit 44, Horseshoe Bay, TX, 78657
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDryer, Dishwasher, Electric Range, Electric Water Heater, Microwave, Refrigerator, Washer
FlooringLaminate, Tile
Exterior
Exterior FeaturesBalcony, Lighting, Uncovered Courtyard
Building Information
Year Built2006
Stories1
Roof Type112
Garage Spaces1
Land Information
APN57585
SubdivisionThe Waters At Horseshoe Bay Resort Condo
Land UseCondominiums
Legal DescriptionTHE WATERS AT HORSESHOE BAY RESORT CONDO PHASE I BLDG 2 UNIT 44 (R55267)
Census Tract970402
Assessed Improvement Value$695,530
Assessment Year2025
About this property
Enjoy all that Horseshoe Bay has to offer with minimal maintenance and coveted location. The three bedroom and two-bathroom Condoboast Lake LBJ views and convenience to Resort amenities (membership required). The unit's fourth floor location is easily accessibleby elevator or stairs. Property is non-furnished. One assigned parking spot and visitor parking outside condo. ** Tenant Occupied,showings require 24 hours notice. **
Investor Tools
$406,223Estimated Mortgage Balance
$289,307Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,500 /month
Positive
Cash Flow Estimate:
$1,500 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$599/month
$607/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,712
$695,530
2025
N/A
$695,530
$695,530
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,712
$695,530
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of The West
Purchase Money Mortgage
$450,000
No
First
Sep 1, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$406,223
$289,307
41%
58%
$2,698/mo
