Last 24 Hours
$110,000
NAL Estimated Property Value133 Royal Pines DR, Bastrop, TX, 78602
Off Market
Highlights
Interior
Bedrooms —
Bathrooms —Exterior
Exterior FeaturesNone
Lot Size1 acre
Land Information
APNR82403
Lot Number3
SubdivisionS7565 - Royal Pines Estates
Land UsePublic Works
Legal DescriptionROYAL PINES ESTATES, LOT 3, ACRES 1.0000
Census Tract950503
Assessed Land Value$110,000
Assessment Year2025
About this property
Hilltop lot opportunity in Royal Pines! Previous structure (mobile home) was burned during the Bastrop Fire. No recent survey - burned during the fire. New survey will need to be purchased by the buyer. Property pins have been found by current owner.
Investor Tools
$110,000
Estimated Property Value
$58,798Estimated Mortgage Balance
$51,202Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$660 /month
Positive
Cash Flow Estimate:
$220 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$190/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,728
$110,000
2025
$110,000
N/A
$110,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,728
$110,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First National Bank Of Bastrop
Arm (Adjustable Rate Mortgage)
$60,000
No
First
Dec 29, 2023
Dec 2033
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$58,798
$51,202
46%
53%
$447/mo
12.4%