$361,000
NAL Estimated Property Value102 Jones St, Bastrop, TX, 78602
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Dishwasher, Disposal
FlooringCarpet, Tile
Exterior
Exterior FeaturesNone
Lot Size15,899 sqft
Building Information
Year Built2002
Stories1
Roof Type112
Garage Spaces1
Land Information
APNR31344
Lot Number6
SubdivisionColorado Estates
Land UseResidential
Legal DescriptionCOLORADO ESTATES, BLOCK 2, LOT 6, ACRES 0.3654
Census Tract950401
Assessed Land Value$118,755
Assessed Improvement Value$227,516
Assessment Year2025
About this property
Great Single Story Home in Town on Corner Lot. Features 3 beautiful bedrooms and 3 bathrooms with hard tile and carpet flooring. Spacious master suite with double vanity, covered patio. With Easy Access to the Beautiful Colorado River for Floating and Kayaking, Walking distance from Historic Downtown Bastrop, Close proximity to schools. shopping, in a well established neighborhood. You Must See This!
Investor Tools
$361,000
Estimated Property Value
$206,594Estimated Mortgage Balance
$154,883Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,166 /month
Positive
Cash Flow Estimate:
$722 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$585/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,217
$346,271
2025
$118,755
$227,516
$346,271
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,217
$346,271
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Unknown
$232,800
No
First
Aug 10, 2018
Sep 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$206,594
$161,406
43%
57%
$1,466/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$1,466/mo
+$622/mo
6.9%
