$429,000
NAL Estimated Property Value118 Koko Ct, Bastrop, TX, 78602
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Cooktop, Microwave, Electric Range, Refrigerator, Electric Water Heater
FlooringTile
Exterior
Lot Size1.04 acres
Building Information
Year Built2008
Stories1
Roof Type112
Garage Spaces2
Land Information
APNR25090
Lot Number1414
SubdivisionS7984 - Tahitian Village, Unit 4
Land UseResidential
Legal DescriptionTAHITIAN VILLAGE, UNIT 4, BLOCK 7, LOT 1414 - 1416
Census Tract950402
Assessed Land Value$82,324
Assessed Improvement Value$312,475
Assessment Year2025
About this property
This rental is located on 2nd floor apartment approximately 1000 sq ft, totally furnished, with awesome view of the country side in the Tahitian Village Subdivision. I seems like you can see forever! Great for someone who needs short term rental. Use of in ground pool, no yard maintenance, can use washer/dryer. Fireplace in living room. COMPLETED APPLICATIONS MUST BE SUBMITTED TO 702 CHESTNUT STE 200, CASHIERS CHECK OR MONEY ORDER FOR APP FEE. INCOMPLETE APPLICATIONS WILL NOT BE PROCESSED.
Investor Tools
$429,000
Estimated Property Value
$378,794Estimated Mortgage Balance
$50,206Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,574 /month
Positive
Cash Flow Estimate:
$858 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$569/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,681
$394,799
2025
$82,324
$312,475
$394,799
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,681
$394,799
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Kwik Mortgage Corp
Conventional
$409,447
No
First
May 10, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$378,794
$57,206
13%
88%
$2,455/mo
