Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
—
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$1,011,000

NAL Estimated Property Value

146 Whitworth Ln, Bastrop, TX, 78602

Off MarketInfo
Beds3 Beds
Baths3 Bath
Baths3,000 Sq Ft
price_per_sqft$331.67 / sqft
Year BuiltBuilt in 2016

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms 3Bathrooms 3
Indoor FireplaceIndoor Fireplace
Heating CentralHeating Central
CoolingCooling
AppliancesBuilt In Electric Oven, Gas Water Heater
FlooringWood

Exterior

Exterior FeaturesExterior Steps
Lot Size31.74 acres

Building Information

Year Built1986
Stories1
Roof Type112
Garage Spaces2

Land Information

APNR31144
SubdivisionRector, E G
Land UseResidential
Legal DescriptionA296 RECTOR, E. G., ACRES 31.739
Census Tract950302
Assessed Land Value$45,054
Assessed Improvement Value$306,288
Assessment Year2025

About this property

Beautiful Bastrop County legacy ranch awaiting new owners to continue the heritage. This 32 acre ranch has been in the same family since the early 1900’s! Built in 1918, this farmhouse has undergone quite a transformation and has the bones of a modern new build. Look out from your kitchen windows over the stock tank in the back and enjoy your morning coffee on the front porch rocking chair. The ranch has improved grasses ready for grazing. A water well feeds the pond and has also been plumbed to a fenced off 3 acre orchard that never came to fruition. However the 28 drip locations are still in place and could be put back into service. The house is serviced by Aqua water and an owned propane tank services the hot water heater and the fireplace. There are multiple outbuildings on the property including a greenhouse, workshop with electric and AC, 5 bay pole barn with electric and stalls, a two car garage in front of the house and finally a large top pole barn that could be storage for an RV. Lots of new upgrades in recent years including a new metal roof, aerobic septic system, new HVAC in 2021, new dishwasher and new hot water heater.

Investor Tools

Property Icon
$1,011,000
Estimated Property Value
$1,252,462Estimated Mortgage Balance
$1,011,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,066 /month
Positive
Cash Flow Estimate:
$2,022 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$905/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,803
$351,342
2025
$45,054
$306,288
$947,509
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,803
$351,342

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Classic Bank Na
Commercial
$656,000
No
First
Oct 2, 2023
N/A

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,252,462
N/A
0%
124%
$7,868/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$7,868/mo
$-5,780/mo
2.5%

City: Bastrop

146 Whitworth Ln | Property Details | No Agent List