Last 24 Hours
$221,000
NAL Estimated Property Value103 Cool Water Dr, Bastrop, TX, 78602
$222,007 ARV
Off Market
3 Beds
2 Bath
1,612 Sq Ft
$77.54 / sqft
Built in 2001Highlights
Interior
Bedrooms 3
Bathrooms 2AppliancesDishwasher, Disposal, Dryer, Free-Standing Range, Refrigerator, Washer
FlooringCarpet, Laminate
Exterior
Exterior FeaturesNone
Lot Size27,007 sqft
Building Information
Year Built2000
Stories1
Roof Type105
Land Information
APNR25079
Lot Number1
SubdivisionS6384 - Lake Bastrop Acres Sec 4
Land UseResidential
Legal DescriptionLAKE BASTROP ACRES SEC 4, BLOCK 1, LOT 1, MH SERIAL # PH0710010A LABEL # PFS0651132
Census Tract950506
Assessed Land Value$101,060
Assessed Improvement Value$82,143
Assessment Year2025
About this property
Incredible opportunity! Two 1 acre wooded lots. With a very nicely updated manufactured home. Close to Downtown Bastrop, Lake Bastrop, schools , shopping and Major roadways. Low taxes! Second lot is a perfect place to put another home. :) Two lots. Refrigerator, washer and dryer are included in the sale. Bring all offers.Restrictions: Yes
Investor Tools
$221,000
Estimated Property Value
$114,018Estimated Mortgage Balance
$106,982Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$222,007
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,326 /month
Positive
Cash Flow Estimate:
$442 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$353/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,126
$183,203
2025
$101,060
$82,143
$183,203
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,126
$183,203
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Financial Resources Inc
Fha
$122,735
Yes
First
Oct 22, 2015
Nov 2045
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$114,018
$107,982
48%
52%
$862/mo
12.4%