$934,781
NAL Estimated Property Value181 Territory Dr, Bastrop, TX, 78602
Off Market
Highlights
Interior
Exterior
Exterior FeaturesNone
Lot Size2.26 acres
Building Information
Roof Type105
Garage Spaces3
Land Information
APNR90316
Lot Number13
SubdivisionThe Colony Section Three
Land UseResidential
Legal DescriptionTHE COLONY SECTION THREE, BLOCK C, LOT 13, ACRES 2.2580
Census Tract950301
Assessed Land Value$278,976
Assessed Improvement Value$655,805
Assessment Year2025
About this property
REDUCED!! OVER 2 ACRES!!! PRICE PER FT IS THE LOWEST IN THE COLONY - HALF ACRE LOTS GOING FOR OVER 50K!! OR 2.2 ACRES FOR 69? NO BRAINER! on a very private dead end street - at the end of the street. does not back to any road at all like some of the larger lots in the colony. low tax rate, large trees, not builder restricted, plenty of room to build your dream home!! average lot is less than an acre in the colony - this is 2.2 acres - hurry!! lot next door at 175 territory also availableFEMA - Unknown Restrictions: Yes
Investor Tools
$934,781
Estimated Property Value
$276,719Estimated Mortgage Balance
$658,560Estimated Equity
70% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,609 /month
Positive
Cash Flow Estimate:
$1,870 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,595/month
$935/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,466
$934,781
2025
$278,976
$655,805
$934,781
No
Tax History
Year
Tax Paid
Assessed Value
2024
$14,466
$934,781
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocscoe State Bank
Stand Alone Second / Subordinate Position
$301,870
No
First
Aug 9, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$276,719
$658,062
70%
30%
$1,510/mo
