$526,825
NAL Estimated Property Value104 Koali Dr, Bastrop, TX, 78602
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesBuilt-In Electric Oven, Built-In Electric Range, Dishwasher, Disposal, Microwave, Refrigerator, Stainless Steel Appliance(s), Water Softener
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesSee Remarks
Lot Size32,365 sqft
Building Information
Year Built2013
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR26137
SubdivisionS7982 - Tahitian Village, Unit 2
Land UseResidential
Legal DescriptionTAHITIAN VILLAGE, UNIT 2, BLOCK 13, LOT 1132, 1133 & 1134
Census Tract950402
Assessed Land Value$82,206
Assessed Improvement Value$444,619
Assessment Year2025
About this property
PRIVACY at its best! BRAND NEW ROOF = June 2022! Corner, 3 Combined Lots (.73 acres)! Fabulous single story with woods behind it. Grand foyer entrance! Open Floorplan, huge deck with a great size yard! Fantastic finishes throughout home. Jetted tub with separate shower. Large 2 car tandem garage. Large shed. All furniture is negotiable in addition to offer. Immaculately cared for and comfortable living!
Investor Tools
$526,825
Estimated Property Value
$186,701Estimated Mortgage Balance
$340,456Estimated Equity
64% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,161 /month
Positive
Cash Flow Estimate:
$1,054 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$819/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,190
$526,825
2025
$82,206
$444,619
$526,825
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,190
$526,825
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Thrive Mortgage Llc
Conventional
$200,000
No
First
Sep 1, 2022
Oct 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$186,701
$340,124
64%
35%
$1,200/mo
