Last 24 Hours
$688,170
NAL Estimated Property Value111 Bass Cir, Buchanan Dam, TX, 78609
Off Market
3 Beds
2 Bath
1,792 Sq Ft
Single Family Residence
$245.54 / sqft
Built in 1970Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Indoor Fireplace
Garage Available
Heating Central
CoolingFlooringCarpet, Vinyl
Exterior
Private PoolBuilding Information
Year Built1970
Stories1
Roof Type104
Garage Spaces6
Land Information
APN16643
Lot Number175-178
SubdivisionGolden Beach
Land UseResidential
Legal DescriptionGOLDEN BEACH LTS 175-178
Census Tract970600
Assessed Land Value$396,950
Assessed Improvement Value$291,220
Assessment Year2025
About this property
Handyman’s Special, Large Waterfront Lot, 2 Master Bedrooms, 5 Car Garage, All Living Upstairs, All Garage Down Stairs, Water Well, Septic, No Boat Dock, Great Fixer Upper.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$688,170
Estimated Property Value
$321,847Estimated Mortgage Balance
$366,323Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,129 /month
Positive
Cash Flow Estimate:
$1,376 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$944/month
$40/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,890
$688,170
2025
$396,950
$291,220
$688,170
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,890
$688,170
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bokf Na
Conventional
$360,800
No
First
Oct 19, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$321,847
$366,323
53%
47%
$2,164/mo
12.4%