$472,418
NAL Estimated Property Value113 Waialee Ct, Bastrop, TX, 78602
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesBuilt In Oven, Dryer, Dishwasher, Electric Cooktop, Exhaust Fan, Electric Water Heater, Disposal, Microwave, Refrigerator, Washer
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesExterior Steps, Private Yard
Lot Size13,634 sqft
Building Information
Year Built1986
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR28965
Lot Number1464
SubdivisionS7985 - Tahitian Village, Unit 5
Land UseResidential
Legal DescriptionTAHITIAN VILLAGE, UNIT 5 BLK 27 LOT 1464
Census Tract950403
Assessed Land Value$38,040
Assessed Improvement Value$434,378
Assessment Year2025
About this property
Trees for neighbors. Birds for friends. Stars for lights. Tuck yourself into nature’s fold at the end this secluded cul-de-sac, the only home on the street. Swing on your front porch, make art in your workshop, cultivate quietude. Spacious rooms, generous closets, multiple doors for attic storage. If you desire more land, there’s an option to buy buildable adjacent lot at 111 Waialee Ct (0.269 acres - not included in this listing). Virtual tour here: https://youtu.be/lL0FVlTSwS4Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$472,418
Estimated Property Value
$85,116Estimated Mortgage Balance
$387,302Estimated Equity
81% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,835 /month
Positive
Cash Flow Estimate:
$945 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$581/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,610
$472,418
2025
$38,040
$434,378
$472,418
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,610
$472,418
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Redfin Mortgage Llc
Conventional
$96,000
No
First
Jul 20, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$85,116
$387,302
81%
18%
$576/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$576/mo
+$1,512/mo
5.3%
