$505,828
NAL Estimated Property Value1203 Mesquite St, Bastrop, TX, 78602
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Water Heater
FlooringCarpet, Tile
Exterior
Exterior FeaturesNone
Lot Size14.83 acres
Building Information
Year Built1975
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR32072
SubdivisionFarm Lot
Land UseResidential
Legal DescriptionFARM LOT, BLOCK 26 E M ST (FR) & 29 E M ST, ACRES 14.8310
Census Tract950401
Assessed Land Value$336,413
Assessed Improvement Value$169,415
Assessment Year2025
About this property
Own your own hilltop within the city limits of Bastrop. 14.8310+/- acres. 1808+/- brick home. Road frontage on Hwy 95. Varied topography. Lots of trees. Great opportunity to develop this tract. Currently zoned Place Type P2 Rural. Buyer must confirm the development process: zoning, subdivision platting, construction of public roads, drainage plans, site development plans, etc. High line electric easement on land. Tenant occupied home. Please call the listing agent for an appointment.Restrictions: Yes
Investor Tools
$505,828
Estimated Property Value
$348,067Estimated Mortgage Balance
$157,761Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,035 /month
Positive
Cash Flow Estimate:
$1,012 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,121/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,921
$505,828
2025
$336,413
$169,415
$505,828
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,921
$505,828
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First National Bank Of Bastrop
Commercial
$360,000
No
First
Mar 24, 2023
Mar 2043
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$348,067
$157,761
31%
69%
$2,459/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,626/mo
$2,459/mo
$-833/mo
3.9%
