$638,193
NAL Estimated Property Value104 Armadillo Ln, Bastrop, TX, 78602
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Free-Standing Range, Electric Water Heater
FlooringCarpet, Laminate, Tile, Vinyl
Exterior
Exterior FeaturesNone
Lot Size8.42 acres
Building Information
Year Built1985
Stories1
Garage Spaces4
Land Information
APNR30566
SubdivisionFrench, Samuel
Land UseResidential
Legal DescriptionA165 FRENCH, SAMUEL, ACRES 8.4210
Census Tract950303
Assessed Land Value$341,253
Assessed Improvement Value$296,940
Assessment Year2025
About this property
Need a little room to roam? Want to be out, but not far out? This may be the perfect place for you. Cedar home on 8 acres only 6 miles from Main Street. Spacious rooms with storage galore. Large kitchen with plentiful cabinets and counter space. Additional room off kitchen could either serve as an office or formal dining. Upstairs, two large bedrooms and a bonus room. Detached two car garage. Additional detached one car garage with space for a workshop, has hot water and electric. Endless possibilities.
Investor Tools
$638,193
Estimated Property Value
$315,645Estimated Mortgage Balance
$322,548Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,829 /month
Positive
Cash Flow Estimate:
$1,276 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,110/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,134
$638,193
2025
$341,253
$296,940
$638,193
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,134
$638,193
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First National Bank Of America
Conventional
$361,250
No
First
Dec 31, 2019
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$315,645
$322,548
50%
49%
$2,166/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,416/mo
$2,166/mo
+$250/mo
4.5%
