$562,355
NAL Estimated Property Value138 Eland Ave, Bastrop, TX, 78602
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Microwave, Free-Standing Range, Tankless Water Heater, Water Heater
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesNone
Lot Size1.00 acres
Building Information
Year Built2017
Roof Type105
Garage Spaces2
Land Information
APNR123680
Lot Number2
SubdivisionCassena Ranch
Land UseResidential
Legal DescriptionCASSENA RANCH, BLOCK A, LOT 2, ACRES 1.002
Census Tract950302
Assessed Land Value$150,079
Assessed Improvement Value$412,276
Assessment Year2025
About this property
Gorgeous New Home Under Construction in Cassena Ranch. Great custom features! Stone on three sides. 3 Large Bedrooms, 2 1/2 Bathrooms, Additional Office/Study, & Large Dining Area. Amazing Kitchen w/ custom cabinets and a GE appliance package! Large Walk-In Pantry! Master suite has his/her sinks, huge walk-in closet, separate shower & garden tub! Tile, Wood, & Carpet flooring! Counters will be granite or silestone! There may still be time to make some selections if you act quickly. This one is a must see!Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$562,355
Estimated Property Value
$446,774Estimated Mortgage Balance
$115,581Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,374 /month
Positive
Cash Flow Estimate:
$1,125 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$919/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$562,355
2025
$150,079
$412,276
$562,355
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$562,355
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pennymac Loan Services Llc
Va
$349,000
Yes
First
Sep 2, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$446,774
$115,581
20%
79%
$2,873/mo
