$440,000
NAL Estimated Property Value1903 Main St, Bastrop, TX, 78602
$445,880 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Free-Standing Range
FlooringWood
Exterior
Exterior FeaturesRV Hookup
Lot Size1.87 acres
Building Information
Year Built1941
Stories1
Roof Type112
Garage Spaces2
Land Information
APNR28823
Lot Number2-FR
SubdivisionBradford Subdivision
Land UseResidential
Legal DescriptionBRADFORD SUBDIVISION, LOT 2 - FR, ACRES 1.866
Census Tract950401
Assessed Land Value$137,368
Assessed Improvement Value$235,827
Assessment Year2025
About this property
Farm in the City! No other property in town has these amenities! Sprawling home is historic Camp Swift Hospital! Lot includes land that is has one former homesite and the possibility of dividing off more. Large shop, garden/orchard, pool with decking, physical therapy spa, retro kitchen, hardwood floors, multiple entries, private oasis!Recent inspection and several repairs made. Property has been surveyed and can be divided into multiple lots.
Investor Tools
$440,000
Estimated Property Value
$154,969Estimated Mortgage Balance
$285,469Estimated Equity
63% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$445,879
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,640 /month
Positive
Cash Flow Estimate:
$880 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$622/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,267
$373,195
2025
$137,368
$235,827
$373,195
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,267
$373,195
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Supreme Lending
Conventional
$200,000
No
First
Oct 2, 2015
Nov 2045
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$154,969
$269,031
63%
35%
$0/mo
