$466,478
NAL Estimated Property Value154 Manawianui Dr, Bastrop, TX, 78602
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesBuilt-In Electric Oven, Cooktop, Dishwasher, Disposal, Electric Cooktop, Exhaust Fan, Microwave, Electric Oven, Free-Standing Refrigerator, Electric Water Heater
FlooringVinyl, See Remarks
Exterior
Exterior FeaturesSee Remarks
Lot Size13,983 sqft
Building Information
Garage Spaces2
Land Information
APNR23137
Lot Number760
SubdivisionS7982 - Tahitian Village, Unit 2
Land UseResidential
Legal DescriptionTAHITIAN VILLAGE, UNIT 2, BLOCK 8, LOT 760
Census Tract950503
Assessed Land Value$44,186
Assessed Improvement Value$422,292
Assessment Year2025
About this property
Multiple offers - deadline to submit Sunday March 7th at 5 p.m. More pictures coming soon. 4 Bedroom, 3 Full Bathrooms, 2 Car Garage. Samsung Appliance Package including Refrigerator. Spacious Kitchen and Living. Quartz countertops throughout home. HUGE walk-in pantry (MUST SEE PANTRY). Gorgeous Rock Fireplace. Large walk-in shower in primary bedroom. Free Standing Tub. Recessed Lighting throughout home. Hunter Ceiling Fans. Greenbelt in rear for added privacy. TVPOA charges $0 but the BCWCID #2 charges yearly road maintenance fee of $204
Investor Tools
$466,478
Estimated Property Value
$392,591Estimated Mortgage Balance
$74,619Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,799 /month
Positive
Cash Flow Estimate:
$933 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$717/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,277
$466,478
2025
$44,186
$422,292
$466,478
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,277
$466,478
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Legend Lending Corp
Conventional
$427,500
No
First
Dec 13, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$392,591
$73,887
15%
84%
$2,564/mo
