$410,187
NAL Estimated Property Value413 Kaanapali Ln, Bastrop, TX, 78602
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesBuilt In Oven, Dishwasher, Electric Cooktop, Electric Water Heater, Disposal, Microwave
FlooringConcrete
Exterior
Exterior FeaturesExterior Steps, Rain Gutters
Lot Size9,670 sqft
Building Information
Year Built2012
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR31276
Lot Number1762
SubdivisionS7982 - Tahitian Village, Unit 2
Land UseResidential
Legal DescriptionTAHITIAN VILLAGE, UNIT 2 BLK 17 LOT 1762
Census Tract950503
Assessed Land Value$39,745
Assessed Improvement Value$370,442
Assessment Year2025
About this property
Carefully Crafted Custom Home with a Backyard Oasis! Stone accents. Alder wood cabinets. Built-ins. Upgraded crank out windows. Stained concrete floors and high ceilings. Bonus room ideal for storage, crafts or gun room. Luxurious master bath featuring an air tub and walk in shower. Not only gorgeous inside, but also out. Covered rear patio with ceiling fans, huge double level deck, flagstone patio and covered BBQ & separate hot tub area. Fenced backyard.Restrictions: Yes
Investor Tools
$410,187
Estimated Property Value
$324,317Estimated Mortgage Balance
$85,870Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,461 /month
Positive
Cash Flow Estimate:
$820 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$660/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,870
$410,187
2025
$39,745
$370,442
$410,187
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,870
$410,187
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Heritage
Conventional
$278,950
No
First
Nov 16, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$324,317
$85,870
20%
79%
$2,111/mo
