Last 24 Hours
$398,000
NAL Estimated Property Value291 Cistern Rd, Rosanky, TX, 78953
Off Market
1 Beds
— Bath
800 Sq Ft
$268.63 / sqft
Built in 2006Highlights
Interior
Bedrooms 1
Bathrooms —
CoolingExterior
Exterior FeaturesPrivate Entrance, RV Hookup
Lot Size9.97 acres
Building Information
Roof Type112
Land Information
APNR103337
SubdivisionEvans, Musgrove
Land UseResidential
Legal DescriptionA154 EVANS, MUSGROVE, TRACT 15, ACRES 9.9740
Census Tract950601
Assessed Land Value$297,829
Assessed Improvement Value$84,774
Assessment Year2025
About this property
NO RESTRICTIONS!! Beautiful, treed acreage off the beaten path with a 20 x 40, 1B/1B home on pier and beam built in 2019. BRING YOUR ANIMALS AND CREATIVITY! Fenced, gated and has an electric RV hook-up. Tons of potential and it does allow for commercial use. This property is a quick 15-minute drive to Smithville or 20-minute drive to Bastrop allowing for a short work commute with all the peace and serenity of country living.
Investor Tools
$398,000
Estimated Property Value
$162,421Estimated Mortgage Balance
$235,854Estimated Equity
60% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,388 /month
Positive
Cash Flow Estimate:
$796 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$699/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,402
$382,603
2025
$297,829
$84,774
$382,603
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,402
$382,603
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Calcon Mutual Mortgage Llc
Conventional
$171,000
No
First
Jul 18, 2023
Aug 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$162,421
$253,579
60%
41%
$1,026/mo
12.4%