Last 24 Hours
$558,000
NAL Estimated Property Value113 Forest Ln, Bastrop, TX, 78602
Off Market
4 Beds
3 Bath
2,421 Sq Ft
$82.61 / sqft
Built in 1986Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms 3AppliancesElectric Cooktop, Dryer, Refrigerator, Washer
FlooringCarpet, Laminate
Exterior
Exterior FeaturesPrivate Yard
Lot Size1.84 acres
Building Information
Year Built1980
Stories1
Roof Type105
Land Information
APNR51126
Lot Number16
SubdivisionS6680 - Lost Pines Development
Land UseResidential
Legal DescriptionLOST PINES DEVELOPMENT, BLOCK 2, LOT 16 - 17, ACRES 1.8366
Census Tract950503
Assessed Land Value$164,382
Assessed Improvement Value$231,533
Assessment Year2025
About this property
This property is a duplex and a guest cottage ~ Apt. A is a 2 bed/1 bath bringing in $1,000/month. Apt.B is a 1 bed/1 bath bringing in $675/month. Apt. C is guest cottage and is a 1 bed/1 bath bringing in $750/month. 2 water meters on the property and a spot for your RV w/ a 220 and own sewer & water. Property sits on 1.8 acres and could actually have 1-2 more homes built on if buyer looking for a place to live AND make income. Great investment opportunity for someone looking for a CASH COW !!Guest Accommodations: Yes
Investor Tools
$558,000
Estimated Property Value
$0Estimated Mortgage Balance
$558,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,348 /month
Positive
Cash Flow Estimate:
$1,116 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$790/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,685
$395,915
2025
$164,382
$231,533
$395,915
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,685
$395,915
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$567,000
100%
0%
$0/mo
12.4%