$958,000
NAL Estimated Property Value1325 Highway 304, Bastrop, TX, 78602
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesOven, Cooktop, Dishwasher, Disposal, Down Draft, Self Cleaning Oven, Trash Compactor
FlooringCarpet, Laminate
Exterior
Exterior FeaturesPrivate Yard
Lot Size17.28 acres
Building Information
Year Built1984
Stories1
Roof Type105
Land Information
APNR23564
SubdivisionJenkins, Edward
Land UseResidential
Legal DescriptionA41 JENKINS, EDWARD, TRACT 1 & 2, ACRES 17.282
Census Tract950302
Assessed Land Value$37,227
Assessed Improvement Value$525,776
Assessment Year2025
About this property
Beautiful 17 acres with 2200 SQFT upgraded home with granite counters, rock fp, island kitchen & jennair cook top. Master bedroom & office downstairs and 2 bedrooms, 1 bathroom upstairs. Large covered back patio leads to the inviting in-ground pool. Spacious 2 Bedroom / 1 bathroom detached guest house. Open 2500 sqft workshop with office. Horse barn with 7 stalls. There's no lack of space on this beautiful ranch. Property has a paved circle drive. Laminate wood floors installed April 2014 all downstairs.Guest Accommodations: Yes Restrictions: Unknown
Investor Tools
$958,000
Estimated Property Value
$0Estimated Mortgage Balance
$958,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,748 /month
Positive
Cash Flow Estimate:
$1,916 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,129/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,761
$563,003
2025
$37,227
$525,776
$993,897
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,761
$563,003
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$1,151,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
N/A
+$2,088/mo
2.6%
