Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    The Largest CRE Database in the US with Over 1 Million Listings

    307 Out Yonder Unit 18 Horseshoe Bay, TX 78657

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    For Sale
    $1,280,000

    Multi-unit complex in Horseshoe Bay with immediate cash flow.

    Type:Commercial Sale / Multi Family
    Property size:
    8,044 SF
    Lot size:
    0.74 Acres
    Added:
    Nov 16, 2023
    Days on Market:
    886
    Last Refresh:
    Mar 13 at 6:51 pm

    Property Features for 307 Out Yonder Unit 18

    General Information

    Standard status
    Active
    Size
    8,044 SF
    Lot size
    0.74 Acres
    Property subtype
    Commercial Sale / Multi Family

    Building Details

    Year Built
    1997

    We can help!

    Listing Contact
    Chad Thibodeaux
    Chad Thibodeaux

    Listing agent Chad Thibodeaux License #0423439

    Listing office RE/MAX HORSESHOE BAY RESORT SA

    Listing date Nov 16, 2023

    Source Compass

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    All listing content including descriptions, pricing, images are the copyrighted material of RE/MAX HORSESHOE BAY RESORT SA

    Overview

    Stonewood Townhomes Investment Opportunity

    The Stonewood Townhomes complex presents an investment opportunity on a 0.74-acre parcel in Horseshoe Bay. The property comprises three buildings with a total of eight units, seven of which are currently leased. The complex includes two triplexes, each featuring three single-level units with 1 bedroom, 1.5 baths, and 884 sq. ft. of living space. These townhomes have an open floor plan. Additionally, there is a duplex with two two-story units, each offering 2 bedrooms, 2 baths, and an attached single-car garage. These units provide 1,370 sq. ft. of living space and include vaulted ceilings, a fireplace, and a loft area. The property is well-maintained and located in a thriving area, suggesting rental demand. The absence of monthly HOA fees enhances the financial appeal. The total property size is 8,044 sq. ft.
    Location Intelligence

    Current Use by Public Records

    Apartment buildings

    Suggested Use

    Restaurant Real Estate Agency Law Firm Building Supply Dental Office Spa & Massage Center Big Box & Wholesale Store Hair Salon Nail Salon Gym & Fitness Center

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Horseshoe Bay
    County
    Llano
    State
    Texas
    Longitude
    -98.3609727
    Latitude
    30.5355418

    Nearby Similar for Sale

    • $785,000
      2,146 SF

      Horseshoe Bay Townhome with Golf Views

      Updated townhome with golf course and Hill Country views.
      402 Lost Echo unit: 8, Horseshoe Bay, TX 78657
      View Details
    • $34,900,000

      Horseshoe Bay Ranch on Highway

      Approximately 400-acre ranch with multiple properties and highway frontage.
      24434 E Highway 71, Horseshoe Bay, TX 78657
      View Details
    • $59,000

      Horseshoe Bay Multifamily Land

      Rare multifamily opportunity in Horseshoe Bay, Texas near amenities.
      Cardinal, Horseshoe Bay, TX 78657
      View Details
    • $2,750,000
      9,000 SF

      Horseshoe Bay Commercial Flex Space

      Flex space and industrial property for sale in Horseshoe Bay.
      6400 W 2147 Highway, Horseshoe Bay, TX 78657
      View Details
    • $2,000
      1,280 SF

      Updated Duplex in Horseshoe Bay

      Updated 2 bed, 2 bath duplex near Lake LBJ.
      302 Dogie #B Drive, Horseshoe Bay, TX 78657
      View Details

    FAQs

    What type of property is this?
    Apartment building - Multi-unit complex in Horseshoe Bay with immediate cash flow.
    Where is this apartment building located?
    The property is located at 307 Out Yonder Unit 18 Horseshoe Bay, TX.
    What is the asking price?
    The asking price for this property is $1,280,000.
    What are key features of this property?
    This property features: Entire 8‑unit townhome complex on .74 acres in desirable Horseshoe Bay.; Immediate cash flow with 7 of 8 units currently leased.; No HOA fees, increasing profitability.
    (512) 755-1606
    We can help!
    Listing Contact
    Chad Thibodeaux
    Chad Thibodeaux
    Real Estate License ID: 0423439
    Learn More
    Request Owner's contact information
    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.
    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
    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

    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!