Sign Up Successful!
You now have access to more from Realmo!
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings

    Nichola Gay, Unit 1053-A Horseshoe Bay, TX 78657

    Sponsored
    For Sale
    $49,000

    LAND - Horseshoe Bay, TX

    Lot size:
    0.21 Acres
    Days on Market:
    109
    Last Refresh:
    Feb 16 at 6:06 am

    Property Features for Nichola Gay

    General Information

    Property type
    Land
    Property subtype
    Other
    Standard status
    Active
    Zoning
    GH
    APN
    025900
    Lot size
    0.21 Acres

    Utilities

    Utilities
    Electricity Available
    Sewer type
    Public Sewer
    Water source
    Public

    We can help!

    Listing Contact
    Gay Lynn Wheeler
    Gay Lynn Wheeler

    Horseshoe Bay Resort Realty LLC (830) 596-9506

    Listing agent Gay Lynn Wheeler (830) 596-9506

    Listing date Oct 31, 2025

    MLS# 171519 Listing URL

    Copyright © 2026 Highland Lakes Association of Realtors MLS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    Learn more

    Property Insight Report

    Overview

    Horseshoe Bay Residential Lot

    This 0.21-acre lot is located in Applehead West and is suitable for building a garden home. The property offers access to the Applehead West pool and tennis courts. Underground utilities are available. The lot is located close to the Cap Rock Clubhouse, the new golf academy, and the Ram Rock & Apple Rock golf courses, offering opportunities to enjoy the Horseshoe Bay area.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Residential land & home ...

    Map

    City
    Horseshoe Bay
    County
    Llano
    State
    Texas
    Longitude
    -98.39439035
    Latitude
    30.55498968

    Nearby Similar for Sale

    • $39,900,000
      400.41 Acres

      Horseshoe Bay Ranch on Highway

      400+ acre ranch with multiple properties near Horseshoe Bay.
      24434 Highway 71 E, Horseshoe Bay, TX 78657
      View Details
    • Contact for pricing
      Pending

      Updated Duplex in Horseshoe Bay

      Updated 2 bed, 2 bath duplex near Lake LBJ.
      302 Dogie #B Dr, Horseshoe Bay, TX 78657
      View Details
    • New
      Contact for pricing
      1,280 SF

      Townhome in Horseshoe Bay, TX

      Two-bedroom, three-bathroom townhome with functional layout and natural light.
      800 Grassy Knl Ave, Horseshoe Bay, TX 78657
      View Details
    • $439,000
      1,977 SF

      Hill Country Townhome with Lake Views

      Spacious 3-bedroom townhome with resort-style living and lake views.
      200 Full Moon, Horseshoe Bay, TX 78657
      View Details
    • Contact for pricing
      1,124 SF

      Horseshoe Bay Condo with Lake Views

      Updated condo with open water views and community amenities.
      101 Island Dr, Horseshoe Bay, TX 78657
      View Details
    • Contact for pricing
      1,860 SF

      Horseshoe Bay Townhome with Amenities

      Spacious 3-bedroom townhome with community amenities in Horseshoe Bay.
      501 Highlands Blvd, Horseshoe Bay, TX 78657
      View Details
    • Contact for pricing
      759 SF

      Waterfront Condo with Lake Views

      Furnished condo on Lake LBJ, ideal for living or investment.
      1001 The Cape Rd, Horseshoe Bay, TX 78657
      View Details
    • Contact for pricing
      1,154 SF

      Lakeside Condo in Horseshoe Bay

      Two-bedroom condo with bunk room, lakeside views, and resort amenities.
      509 Short Circuit, Horseshoe Bay, TX 78657
      View Details
    • Contact for pricing
      816 SF

      Designer-Finished Unit in Horseshoe Bay

      Furnished 1/1 unit near Horseshoe Bay amenities with pool view.
      98 Island Dr, Horseshoe Bay, TX 78657
      View Details
    • $399,900

      Horseshoe Bay Specialty Property

      Specialty property for sale in Horseshoe Bay, Texas.
      127 Uplift, Horseshoe Bay, TX 78657
      View Details
    • Contact for pricing

      Horseshoe Bay Specialty Property

      Specialty property available for sale in Horseshoe Bay, Texas.
      110 Highlands Blvd, Horseshoe Bay, TX 78657
      View Details
    • Contact for pricing

      Horseshoe Bay Specialty Property

      Specialty property for sale in Horseshoe Bay, Texas.
      136 Lakeshore, Horseshoe Bay, TX 78657
      View Details

    FAQs

    What type of property is this?
    Residential land & home lot - Residential lot in Applehead West with community amenities.
    Where is this residential land & home lot located?
    The property is located at Nichola Gay, Unit 1053-A Horseshoe Bay, TX.
    What is the asking price?
    The asking price for this property is $49,000.
    What are key features of this property?
    This property features: - Build a garden home in Applehead West.; - Enjoy access to the Applehead West pool and tennis courts.; - Underground utilities available.
    (512) 755-1805
    Request Owner's contact information
    Nichola Gay, Unit 1053-A Horseshoe Bay, TX 78657
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Nichola Gay, Unit 1053-A
    Horseshoe Bay, TX 78657
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Nichola Gay, Unit 1053-A Horseshoe Bay, TX 78657
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    We can help!
    Listing Contact
    Gay Lynn Wheeler
    Gay Lynn Wheeler
    Real Estate License ID: 0690653
    (512) 755-1805 (830) 596-9506
    Learn more
    Google sign-in failed. Please try again or use another login method.