$274,000
NAL Estimated Property Value225 Pine Canyon Dr, Smithville, TX, 78957
$304,635 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Exterior FeaturesRV Hookup
Lot Size2.08 acres
Building Information
Year Built2014
Roof Type112
Garage Spaces2
Land Information
APNR58050
Lot Number312-B
SubdivisionS7320 - Pine Valley Estates Sec 1
Land UseResidential
Legal DescriptionPINE VALLEY ESTATES SEC 1, LOT 312-B & FR 268, ACRES 2.077
Census Tract950601
Assessed Land Value$65,014
Assessed Improvement Value$105,652
Assessment Year2025
About this property
Beautiful 2 acre tract right in the middle of the beautiful Lost Pines of Bastrop County ~ Pure peace & quiet in this neighborhood ~ this tract does have a tiny home set up on it already~ large downstairs living/dining/kitchen combo and bathroom~ bedroom up ~Oversized septic already in place and a place to park your RV already with water and cleanout ~ storage shed will stay with the property ~FEMA - Unknown Restrictions: Yes
Investor Tools
$274,000
Estimated Property Value
$63,976Estimated Mortgage Balance
$210,183Estimated Equity
74% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$304,635
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,644 /month
Positive
Cash Flow Estimate:
$548 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$304/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,273
$170,666
2025
$65,014
$105,652
$170,666
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,273
$170,666
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Veterans Land Board Of The State Of Tx
Va
$77,900
Yes
First
Aug 23, 2017
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$63,976
$188,024
74%
23%
$468/mo
