Last 24 Hours
$402,000
NAL Estimated Property Value174 Kamakoa Ln, Bastrop, TX, 78602
Off Market
4 Beds
3 Bath
4,002 Sq Ft
Single Family Residence
$124.59 / sqft
Built in 1999Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms 3Exterior
Lot Size24,002 sqft
Land Information
APNR51657
Lot Number42
SubdivisionS7222 - Pine Forest Unit 6 Ph Ii
Land UseResidential
Legal DescriptionPINE FOREST UNIT 6 PH II, BLOCK 8, LOT 42
Census Tract950402
Assessed Land Value$12,241
Assessment Year2025
About this property
AMAZING OPPORTUNITY! CUSTOM BUILDER'S PERSONAL ESTATE! Almost 2.5 PRIVATE Acres! ~ Extensive Xeric Landscaping ~ Greenhouse ~ Workshop ~ Gazebo Overhanging Cliff! ~ Can't See Any Homes ~ Can't See Home From Street ~ Professional Stove/Fridge ~ Wine Fridge ~ Outdoor Kitchen ~ Storage Shed ~ Dog Run ~ 2 Master Suites ~ Extensive Outdoor Living Areas ~ Oversized 3 Car Garage ~ Ravines on Both Sides of Property ~ 10 Foot Ceilings! ~ MAKE SURE TO SEARCH YOUTUBE FOR HD VIDEO TOUR! - AGENT RELATED TO SELLERSGuest Accommodations: Yes Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$402,000
Estimated Property Value
$63,169Estimated Mortgage Balance
$338,831Estimated Equity
79% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,992 /month
Positive
Cash Flow Estimate:
$997 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$181/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$158
$12,241
2025
$12,241
N/A
$12,241
No
Tax History
Year
Tax Paid
Assessed Value
2024
$158
$12,241
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Regions Mortgage
Conventional
$185,000
No
First
Apr 24, 2015
May 2030
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$63,169
$238,831
79%
16%
$0/mo
12.4%