Last 24 Hours
$440,000
NAL Estimated Property Value122 Nakalele Ln, Bastrop, TX, 78602
Off Market
3 Beds
2 Bath
1,500 Sq Ft
$126.67 / sqft
Built in 2013Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
Bedrooms 3
Bathrooms 2AppliancesElectric Cooktop
FlooringConcrete, Tile
Exterior
Private PoolExterior FeaturesNone
Lot Size9,801 sqft
Building Information
Garage Spaces2
Land Information
APNR22693
Lot Number705
SubdivisionS7982 - Tahitian Village, Unit 2
Land UseResidential
Legal DescriptionTAHITIAN VILLAGE, UNIT 2, BLOCK 7, LOT 705
Census Tract950503
Assessed Land Value$39,890
Assessment Year2025
About this property
This 3 bedroom/ 2 bath home sits secluded in Tahitian Village, even though you are in a neighborhood this spot is very private ! Concrete floors throughout with tile in bathrooms ~ Large backyard patio and deck for entertaining and sits on 3/4 acre~Granite counter tops~ Mother in law bedroom set up ~ Fenced backyard ~THIS PROPERTY INCLUDES LOTS 705,706 & 707Restrictions: Yes
Investor Tools
$440,000
Estimated Property Value
$0Estimated Mortgage Balance
$440,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,640 /month
Positive
Cash Flow Estimate:
$880 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$206/month
$108/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$268
$39,890
2025
$39,890
N/A
$39,890
No
Tax History
Year
Tax Paid
Assessed Value
2024
$268
$39,890
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$280,000
100%
0%
$0/mo
12.4%