Last 24 Hours
$322,000
NAL Estimated Property Value121 Kohala Ln, Bastrop, TX, 78602
Off Market
3 Beds
2 Bath
1,742 Sq Ft
Single Family Residence
$134.9 / sqft
Built in 1983Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms 2
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesDishwasher, Free-Standing Range, Electric Water Heater
FlooringCarpet, Tile
Exterior
Private PoolExterior FeaturesPrivate Yard
Lot Size18,949 sqft
Building Information
Year Built1983
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR23904
Lot Number958-959
SubdivisionS7980 - Tahitian Village, Unit 1
Land UseResidential
Legal DescriptionTAHITIAN VILLAGE, UNIT 1, BLOCK 5, LOT 958 & 959
Census Tract950402
Assessed Land Value$52,867
Assessed Improvement Value$217,376
Assessment Year2025
About this property
Stone home hidden in the pines. Living room features cedar beams, a stone fireplace and built ins. . Interior painted November/December 2019. Carpet replaced in December 2019, all but one room. Roof done March 2020 with gutters installed in front and rear. HVAC Allowance/Replacement to be negotiated with acceptable offer. Fenced backyard with large covered deck. Private setting.Restrictions: Yes
Investor Tools
$322,000
Estimated Property Value
$0Estimated Mortgage Balance
$322,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,932 /month
Positive
Cash Flow Estimate:
$644 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$478/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,123
$270,243
2025
$52,867
$217,376
$270,243
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,123
$270,243
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$320,000
100%
0%
$0/mo
12.4%