$539,369
NAL Estimated Property Value1087 Highway 21, Bastrop, TX, 78602
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Microwave, Free-Standing Range, Refrigerator
FlooringCarpet, Tile
Exterior
Exterior FeaturesRV Hookup
Lot Size10.21 acres
Building Information
Year Built2008
Garage Spaces5
Land Information
APNR112528
SubdivisionBastrop Town Tract
Land UseResidential
Legal DescriptionABS A11 BASTROP TOWN TRACT,10.21 ACRES, MH S/N 19659A/B, L/N 692365/66
Census Tract950503
Assessed Land Value$324,361
Assessed Improvement Value$215,008
Assessment Year2025
About this property
Horse barn and paddock with water lines and electrical. chicken coops, some corral fencing stays, Well has new motor, piping, electrical in 2018, dual voltage 120v/220v setup, ample sites for RV,s almost 1/2 mile deep to Bastrop State park line, borders State park on 2 sides.. make it an income property, build a barndo, manufactured home, lots of room , or just enjoy the pristine quiet. only 5 miles to shopping, major grocery, conveniences, just minutes to Bastrop Lake, Unrestricted property, WOW!
Investor Tools
$539,369
Estimated Property Value
$222,940Estimated Mortgage Balance
$316,429Estimated Equity
58% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,236 /month
Positive
Cash Flow Estimate:
$1,079 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$763/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,457
$539,369
2025
$324,361
$215,008
$539,369
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,457
$539,369
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First National Bank Of Bastrop
Commercial
$245,000
No
First
Aug 28, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$222,940
$316,429
58%
41%
$1,359/mo
