$335,000
NAL Estimated Property Value180 K C Dr, Bastrop, TX, 78602
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Cooktop, Dishwasher
FlooringLaminate, Tile
Exterior
Lot Size1 acre
Building Information
Year Built2014
Garage Spaces1
Land Information
APNR61154
Lot Number10
SubdivisionS6341 - K C Estates Sec 1
Land UseResidential
Legal DescriptionK C ESTATES SEC 1, LOT 10 (FR), ACRES 1.0000
Census Tract950504
Assessed Land Value$90,000
Assessed Improvement Value$182,246
Assessment Year2025
About this property
Enjoy country living near State Park and the Colorado River. This breezeway home offers full living quarters on one side and full bedroom, bath and kitchenette on the other side. Property has detached garage/workshop and is fully fenced. Sit on the front patio and enjoy the hilltop view.
Investor Tools
$335,000
Estimated Property Value
$292,811Estimated Mortgage Balance
$42,189Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,010 /month
Positive
Cash Flow Estimate:
$670 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$482/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,105
$272,246
2025
$90,000
$182,246
$272,246
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,105
$272,246
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Va
$299,900
Yes
First
Jan 24, 2025
Feb 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$292,811
$38,189
11%
87%
$1,799/mo
