$296,000
NAL Estimated Property Value277 Tahitian Dr, Bastrop, TX, 78602
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Free-Standing Range, Refrigerator
FlooringWood
Exterior
Exterior FeaturesNone
Lot Size9,191 sqft
Building Information
Year Built1999
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR29770
Lot Number1458
SubdivisionS7980 - Tahitian Village, Unit 1
Land UseResidential
Legal DescriptionTAHITIAN VILLAGE, UNIT 1, BLOCK 13, LOT 1458
Census Tract950402
Assessed Land Value$39,246
Assessed Improvement Value$192,879
Assessment Year2025
About this property
Nicely Remodeled Home in Tahitian Village. Beautiful floors, amazing kitchen, huge walk-in pantry. Feels like a new home! Must see!
Investor Tools
$296,000
Estimated Property Value
$114,711Estimated Mortgage Balance
$181,560Estimated Equity
62% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,776 /month
Positive
Cash Flow Estimate:
$592 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$476/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,227
$232,125
2025
$39,246
$192,879
$232,125
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,227
$232,125
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas State Home Loans Inc
Stand Alone First / Home Equity First Lien
$137,000
No
First
Apr 27, 2018
May 2033
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$114,711
$188,289
62%
39%
$822/mo
