$820,317
NAL Estimated Property Value128 Spanish Trl, Bastrop, TX, 78602
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Electric Cooktop, Dishwasher, Disposal, Microwave, Double Oven, Water Heater
FlooringCarpet, Tile
Exterior
Lot Size2.02 acres
Building Information
Year Built2004
Stories1
Roof Type105
Garage Spaces3
Land Information
APNR93023
Lot Number6
SubdivisionS8044 - The Colony Section Five
Land UseResidential
Legal DescriptionTHE COLONY SECTION FIVE, BLOCK N, LOT 6, ACRES 2.0200
Census Tract950301
Assessed Land Value$261,590
Assessed Improvement Value$558,727
Assessment Year2025
About this property
Amazing 2 acre Cul-de-sac location! Home has it ALL - Heated Swimming Pool w/attached Spa,4 Bedrooms,4 Bathrooms,2 Living Areas include Game Room w/full Bar area! Perfect for entertaining family/friends! Open Kitchen to Living w/Game Room just steps away from Kitchen & direct access to the pool! True Walk-In Pantry w/spot for a freezer! Large Utility-office/craft room attached!Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$820,317
Estimated Property Value
$285,991Estimated Mortgage Balance
$534,326Estimated Equity
65% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,922 /month
Positive
Cash Flow Estimate:
$1,641 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,176/month
$935/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,005
$820,317
2025
$261,590
$558,727
$820,317
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,005
$820,317
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Swbc Mortgage Corp
Conventional
$365,000
No
First
Mar 16, 2016
Apr 2046
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$285,991
$534,326
65%
35%
$2,189/mo
