Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • 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
    Property profile & analytics

    420 Hi Cir Sa Horseshoe Bay, TX 78657-2292

    • Commercial real estate
    • 1,703 SF
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-5399991
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Commercial real estate

    Property Details for 420 Hi Cir Sa

    Year built
    1997
    Property size
    1,703 SF
    Property type
    Commercial real estate
    APN
    20788
    APU
    20788

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Horseshoe Bay
    County
    Llano
    State
    Texas
    Longitude
    -98.3596
    Latitude
    30.5405

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2023
    $3,109
    $8,750
    $185,270
    $194,020
    -
    $8,750
    $185,270
    $194,020

    Comparable in this City

    • Value Estimation by Request
      5.95 Acres

      192 La Serena Loop

      COMMERCIAL (GENERAL) • 5.95 Acres
      192 La Serena Loop, Horseshoe Bay, TX 78657-2276
      View Details
    • Value Estimation by Request
      3.55 Acres

      La Serena Loop

      COMMERCIAL (GENERAL) • 3.55 Acres
      La Serena Loop, Horseshoe Bay, TX 78657
      View Details
    • Value Estimation by Request
      2.96 Acres

      Megan Ln

      COMMERCIAL (GENERAL) • 2.96 Acres
      Megan Ln, Horseshoe Bay, TX 78657
      View Details
    • Value Estimation by Request
      0.39 Acres

      Mtn Dr

      COMMERCIAL (GENERAL) • 0.39 Acres
      Mtn Dr, Horseshoe Bay, TX 78657
      View Details
    • Value Estimation by Request

      509 Short Circuit

      COMMERCIAL (GENERAL)
      509 Short Circuit, Horseshoe Bay, TX 78657-2051
      View Details
    • Value Estimation by Request
      12.07 Acres

      Smt Rock Blvd

      COMMERCIAL (GENERAL) • 12.07 Acres
      Smt Rock Blvd, Horseshoe Bay, TX 78657
      View Details

    Similar Nearby for Sale

    • $5,500,000
      19.99 Acres

      Horseshoe Bay Commercial Land

      ±20 Acres, Prime Hwy 71 Location
      0 State Hwy 71, Horseshoe Bay, TX 78657
      View Details
    • $67,000

      Horseshoe Bay Land For Sale

      Land available in Horseshoe Bay, Texas.
      100 Alamo Ct, Horseshoe Bay, TX 78657
      View Details
    • $495,000

      Office Building with Multiple Units

      Versatile office building with amenities and outdoor space for sale.
      4332 Oak Park Dr, Cottonwood Shores, TX 78657
      View Details
    • $115,000
      0.30 Acres

      Horseshoe Bay Corner Lot

      Corner lot with panoramic lake views and community amenities.
      311 Florentine, Horseshoe Bay, TX 78657
      View Details
    • $399,000
      0.58 Acres

      Horseshoe Bay Land Opportunity

      Two corner lots near Lake LBJ waterfront park.
      Sandy Harbor Dr, Horseshoe Bay, TX 78657
      View Details
    • $420,000

      Horseshoe Bay Specialty Property

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

    Similar Nearby for Lease

    • $1,750 /Mo
      1,465 SF

      Horseshoe Bay Condo Near Golf

      Three-bedroom condo near Slick Rock Golf Course in Horseshoe Bay.
      1209 Hi Stirrup, Horseshoe Bay, TX 78657
      View Details
    • $3,000 /Mo

      Retail Space in Cottonwood Shores

      Retail space available in Cottonwood Shores, near Horseshoe Bay.
      4119 W Fm 2147, Cottonwood Shores, TX 78657
      View Details
    • $690 /Mo

      Horseshoe Bay Office Space Available

      Small office suites for lease in Horseshoe Bay, Texas.
      100 Bunny Run Ln, Horseshoe Bay, TX 78657
      View Details
    • $1,300 /Mo
      1,248 SF

      Horseshoe Bay Ground-Level Corner Unit

      Elegant 3-bedroom, 2-bathroom unit near Slick Rock Golf Course.
      1206 Hi Stirrup, Horseshoe Bay, TX 78657
      View Details
    • $10 SF/Yr
      3,334 SF

      Horseshoe Bay Retail Space Available

      Prime Retail Space, 3334 sq ft, Texas
      4119 Fm 2147, Cottonwood Shores, TX 78657
      View Details
    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.
    420 Hi Cir Sa
    Horseshoe Bay, TX 78657-2292
    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.