$778,503
NAL Estimated Property Value105 Territory Dr, Bastrop, TX, 78602
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Cooktop, Dishwasher, Disposal, Self Cleaning Oven, Water Heater
FlooringTile, Wood
Exterior
Lot Size1.52 acres
Building Information
Year Built2014
Stories1
Roof Type105
Garage Spaces3
Land Information
APNR87526
Lot Number1
SubdivisionThe Colony Section Two
Land UseResidential
Legal DescriptionTHE COLONY SECTION TWO, BLOCK C, LOT 1, ACRES 1.5240
Census Tract950301
Assessed Land Value$230,764
Assessed Improvement Value$547,739
Assessment Year2025
About this property
2015 Stone/Stucco Custom Home,quiet corner lot walk to pool & amenities with Jack & Jill layout. Travertine/wood floors border accent. High Ceiling, knotty alder soft close cabinets & granite throughout.Fabulous cook's kitchen open to family room, argon windows,crown moulding,center island,media room,sprinklers front & back.Master suite w/2 person jacuzzi tub and upscale shower,security syst,recess light, spray foam insulated,attic solar vent,2 A/C unitS.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$778,503
Estimated Property Value
$456,558Estimated Mortgage Balance
$322,838Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,671 /month
Positive
Cash Flow Estimate:
$1,557 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$813/month
$94/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,860
$778,503
2025
$230,764
$547,739
$778,503
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,860
$778,503
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Va
$435,781
Yes
First
Nov 23, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$456,558
$321,945
41%
59%
$3,033/mo
