$291,000
NAL Estimated Property Value1913 Wilson St, Bastrop, TX, 78602
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesFree-Standing Range
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesNone
Lot Size21,388 sqft
Building Information
Year Built1980
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR28935
Lot Number5
SubdivisionFarm Lot
Land UseResidential
Legal DescriptionFARM LOT 5 W M ST, ACRES 0.491
Census Tract950401
Assessed Land Value$119,345
Assessed Improvement Value$150,492
Assessment Year2025
About this property
This 3 bedroom 1 bath 1286 sq ft brick home built 1980 close to downtown Bastrop on .5 acres, has a one car carport, kitchen dinning breakfast area, utility room, bathroom with sheet vinyl, bedrooms & living area have carpet. two storage buildings. The CA/CH, water heater, stove are gas which would be Center Point Gas. The electric, water and sewer are with the City of Bastrop. Has ceiling fans,refrigerator,washer/dryer do not convey. BIG LONG LOT! LOTS OF STREET FRONTAGE!Restrictions: Yes
Investor Tools
$291,000
Estimated Property Value
$183,163Estimated Mortgage Balance
$107,837Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,746 /month
Positive
Cash Flow Estimate:
$582 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$324/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,428
$269,837
2025
$119,345
$150,492
$269,837
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,428
$269,837
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Susser Bank
Va
$206,164
Yes
First
Aug 21, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$183,163
$111,837
37%
63%
$1,237/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$1,237/mo
+$851/mo
8.6%
