$293,000
NAL Estimated Property Value117 Hawea Ln, Bastrop, TX, 78602
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Exhaust Fan, Electric Water Heater, Free Standing Electric Range, Disposal, Refrigerator, Stainless Steel Appliances
FlooringLaminate
Exterior
Exterior FeaturesPrivate Yard
Lot Size8,451 sqft
Building Information
Year Built2002
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR34341
Lot Number536
SubdivisionS7983 - Tahitian Village, Unit 3
Land UseResidential
Legal DescriptionTAHITIAN VILLAGE, UNIT 3 BLK 13 LOT 536
Census Tract950403
Assessed Land Value$34,056
Assessed Improvement Value$233,395
Assessment Year2025
About this property
Enjoy Country Living in Tranquil Tahitian Village Neighborhood! Recent Updates include AC, Roof, Hot Water Heater, Stainless Appliances, Flooring, Lighting, Ceiling Fans, Interior and Exterior Paint, Blinds and more! Nice Deck with Private Back Yard! This Home's Prime Location is a quick commute to Tesla, The Boring Company and Austin-Bergstrom International Airport! A Turn Key Property!
Investor Tools
$293,000
Estimated Property Value
$257,223Estimated Mortgage Balance
$36,185Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,758 /month
Positive
Cash Flow Estimate:
$586 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$313/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,296
$267,451
2025
$34,056
$233,395
$267,451
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,296
$267,451
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Equity Prime Mortgage Llc
Fha
$265,109
Yes
First
Aug 20, 2024
Sep 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$257,223
$25,777
9%
88%
$1,590/mo
