$611,274
NAL Estimated Property Value100 Sunny Oaks Dr, Bastrop, TX, 78602
Off Market
Highlights
Interior
AppliancesElectric Cooktop, Electric Range, Exhaust Fan, Electric Oven, Free-Standing Range, Electric Water Heater
FlooringCarpet, Linoleum
Exterior
Exterior FeaturesGarden, Gas Grill, Private Yard
Lot Size2.25 acres
Building Information
Year Built2001
Land Information
APNR87859
Lot Number23
SubdivisionCamp Swift Ranch, Section One
Land UseResidential
Legal DescriptionCAMP SWIFT RANCH, SECTION ONE, BLOCK B, LOT 23, ACRES 2.2480, (MH 28X44, S/N PH177645A/B, L/N PFS0737122/23 )
Census Tract950506
Assessed Land Value$170,093
Assessed Improvement Value$441,181
Assessment Year2025
About this property
3 bedrooms 2 bath Palm Harbor home 1232 sq ft. sitting in 2.23 acres in a cult-de-sac surrounded with large and beautiful trees, in a cult-de-sac. Low tax rate, open frame porch. Big deck on the back of home for gatherings. Property located between Hwy 290 and Hwy 71.
Investor Tools
$611,274
Estimated Property Value
$125,007Estimated Mortgage Balance
$486,512Estimated Equity
79% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,668 /month
Positive
Cash Flow Estimate:
$1,223 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,131/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,519
$611,274
2025
$170,093
$441,181
$611,274
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,519
$611,274
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Thrive Mortgage Llc
Conventional
$138,750
No
First
Feb 25, 2021
Mar 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$125,007
$486,267
79%
20%
$832/mo
