Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
—
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$820,000

82 Island Dr Unit 8202, Horseshoe Bay, TX, 78657

On MarketInfo
Just AddedInfo
Beds3 Beds
Baths2 Bath
Baths1,672 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$490.43 / sqft
Year BuiltBuilt in 2025

Property Lead Type:

Absentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms 2Bathrooms 2
FlooringWood

Exterior

Private PoolPrivate Pool
Exterior FeaturesBalcony

Building Information

Year Built2024
Stories1
Garage Spaces2

Land Information

APN79010
SubdivisionThe Waters At Horseshoe Bay Resort Condo
Land UseCondominiums
Legal DescriptionTHE WATERS AT HORSESHOE BAY RESORT CONDO PH III BLDG 8 UNIT 8202 (35723)
Census Tract970402
Assessed Improvement Value$769,350
Assessment Year2025

About this property

NEW CONSTRUCTION | BUILT IN 2025 | FULLY FURNISHED | TURNKEY INVESTMENT! Welcome to The Waters at Horseshoe Bay Resort! Built in 2025, this beautifully appointed 3-bedroom, 2-bathroom condo offers 1,672 square feet of modern, resort-style living on beautiful Lake LBJ. Offered fully furnished with stylish finishes, this turnkey property is ready for you to enjoy from day one! The inviting open-concept floor plan features wood flooring, a spacious kitchen island, a walk-in closet, and a private balcony. Enjoy marina and water views, lake privileges, and two covered parking spaces. The perfect place for family holidays and unforgettable memories! Horseshoe Bay Resort offers a variety of family-friendly activities, seasonal holiday celebrations, and recreational opportunities throughout the year. Enjoy boating, golf, resort dining, pools, spa experiences, and fun activities for the whole family. Whether you're looking for a weekend getaway, a holiday retreat, a full-time residence, or an investment property, this condo offers the flexibility to enjoy it yourself while taking advantage of its rental income potential. Enjoy the convenience of a fully furnished, low-maintenance property in a desirable resort setting, with access to the Horseshoe Bay lifestyle and the beauty of the Texas Hill Country. NEW CONSTRUCTION. FULLY FURNISHED. RESORT LIFESTYLE. RENTAL INCOME POTENTIAL. Don't miss your opportunity to own a turnkey retreat at The Waters at Horseshoe Bay Resort!

Investor Tools

$1,399,270Estimated Mortgage Balance
$796,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,920 /month
Positive
Cash Flow Estimate:
$1,640 /month

Interested in this property?

Laurie Dobbs

Dobbs Real Estate & Investment

ContactContact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$674/month
$725/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,106
$769,350
2025
N/A
$769,350
$769,350
No

Tax History

Year
Tax Paid
Assessed Value
2025
$4,106
$769,350

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
International Bank Of Commerce
Conventional
$711,200
No
First
Apr 28, 2025
May 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,399,270
N/A
0%
176%
$9,226/mo

City: Horseshoe Bay

82 Island Dr Unit 8202 | Property Details | No Agent List