Mr. Home Search
82 Island Dr 8202 4752137Edit search
ActiveMLS #4752137

82 Island DR # 8202, Horseshoe Bay TX 78657

Horseshoe Bay, TX 78657 · 13239 Horseshoe Bay

Condominium for sale in 13239 Horseshoe Bay

3Bedrooms
2Bathrooms
1,672Square Ft
0.00Acres
2Garage
2025Year Built
New
1 / 19
$820,000

Overview

Property Description

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!

Financial Info
Price
$820,000
$ / Sqft
$490
HOA
Yes - Mandatory / $725 / Monthly
HOA Name
Waters
HOA Includes
Common Area Maintenance, Insurance, Maintenance Grounds, Maintenance Structure, Parking, Pest Control, Security
Tax Rate
1.388%
Est. Taxes
$10,296
Tax Year
2026
Exemptions
None
Legal Info
Address
82 Island DR # 8202
County
Llano
City
Horseshoe Bay
State
TX
Zip
78657
Subdivision
13239 Horseshoe Bay
Legal Description
THE WATERS AT HORSESHOE BAY RESORT CONDO PH III BLDG 8 UNIT 8202 (35723)
Parcel
82 Island Dr #8202
Interior Features
Floor
Wood
Num Living
1
Dining
1
Kitchen
Kitchen Island
Appliances
None
Laundry
Laundry Closet
Master Bed
Walk-In Closet(s)
Master Main
Yes
Interior Features
Elevator, High Speed Internet, Kitchen Island, Walk-In Closet(s), 24 Hour Security, None
General Info
Beds
3 Total / 3 Main Level
Full / Half Baths
2 / 0
Prop Type
Residential
Property Type
Condominium
Stories
1
Year Built
2025 / Resale
Square Feet
1,672 / Owner
Garages
2
Garage Desc
Covered
Foundation
Concrete Perimeter
Roof
Composition
Construction
Concrete
Lot Description
None
Restrictions
None
Flood Plain
See Remarks
View
Marina, Neighborhood, Trees/Woods, Water
Water Access
No
Waterfront
No
Area
LL
Utility Info
Water
Private
Sewer
None
Utilities
Cable Available
Heat
Electric
A C
Central Air
Exterior Features
Fence
None
Exterior Features
Balcony, Porch
Pool On Property
Yes
Area Amenities
Concierge, Fitness Center, High Speed Internet, Lake, Park, Pet Amenities, Playground, Pool

Price history

Members only
Days on market
$820,000
List price
0
Price reductions
Active
Since Oct 11, 2026
Property history1 event
DateEventPriceChange
Oct 11, 2026New Listing

Taxes

Tax data isn’t available for this property’s county yet.

Schools

School Info
District
Llano ISD
Elementary
Packsaddle
Middle
Llano
High
Llano

Maps

Financing

Your preferences

  • 20% down
  • Conv/Jumbo
  • 30 years
  • 6.50% rate

Saved on this device

List price $820,000
Down payment
Stays 20% if you change the price
Note rate, not APR
From this listing’s tax record
*Estimated only (1% of price / yr)

Estimated monthly payment

$5,687 / mo

20% down · 6.50% interest · 30-year fixed

Estimated monthly payment $5,687

Principal & interest
$4,146
Property taxes
$858
Homeowners insurance
$683

*PITI only

These figures are estimates for general information only — not a loan offer, a quote, or a guarantee of financing terms.

Principal, interest and balance for each year
YearStarting balancePrincipal paidInterest paidEnding balancePrincipal vs interest
1$656,000$7,332$42,424$648,668
2$648,668$7,823$41,933$640,844
3$640,844$8,347$41,409$632,497
4$632,497$8,906$40,850$623,591
5$623,591$9,503$40,254$614,088
6$614,088$10,139$39,617$603,949
7$603,949$10,818$38,938$593,131
8$593,131$11,543$38,214$581,588
9$581,588$12,316$37,441$569,272
10$569,272$13,141$36,616$556,131
  • Year 1$648,668
    Principal paid
    $7,332
    Interest paid
    $42,424
    Starting balance
    $656,000
  • Year 2$640,844
    Principal paid
    $7,823
    Interest paid
    $41,933
    Starting balance
    $648,668
  • Year 3$632,497
    Principal paid
    $8,347
    Interest paid
    $41,409
    Starting balance
    $640,844
  • Year 4$623,591
    Principal paid
    $8,906
    Interest paid
    $40,850
    Starting balance
    $632,497
  • Year 5$614,088
    Principal paid
    $9,503
    Interest paid
    $40,254
    Starting balance
    $623,591
  • Year 6$603,949
    Principal paid
    $10,139
    Interest paid
    $39,617
    Starting balance
    $614,088
  • Year 7$593,131
    Principal paid
    $10,818
    Interest paid
    $38,938
    Starting balance
    $603,949
  • Year 8$581,588
    Principal paid
    $11,543
    Interest paid
    $38,214
    Starting balance
    $593,131
  • Year 9$569,272
    Principal paid
    $12,316
    Interest paid
    $37,441
    Starting balance
    $581,588
  • Year 10$556,131
    Principal paid
    $13,141
    Interest paid
    $36,616
    Starting balance
    $569,272
First 10 of 30 years

Nearby

Courtesy of Dobbs Real Estate & Investment · (512) 919-9997

Listings courtesy of ACTRIS as distributed by MLS GRID.