$251,038
NAL Estimated Property Value423 Fm 2336, Bastrop, TX, 78602
$293,264 ARV
Off Market
Property Lead Type:
BankruptcyOff-Market ListARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Exhaust Fan, Microwave, Free-Standing Range, Refrigerator, Electric Water Heater
FlooringTile
Exterior
Exterior FeaturesNone
Lot Size1.83 acres
Building Information
Year Built2010
Stories1
Roof Type112
Land Information
APNR34946
Lot Number45-46
SubdivisionS6225 - Holiday Hills
Land UseResidential
Legal DescriptionHOLIDAY HILLS, BLOCK 1, LOT 45 & 46, ACRES 1.8340
Census Tract950505
Assessed Land Value$153,574
Assessed Improvement Value$97,464
Assessment Year2025
About this property
RENOVATED HOME was 624 SQ FT now estimated at 1200. 2 Master Bedrooms with En Suites. Hard Tiled floors, ceiling fans, laundry room. Built in Entertainment Center. Upgraded kitchen/new appliances. Large Living Room/separate Dining off Kitchen. Open concept. Fenced with lots of large trees. CA/CH will be installed prior to close. BEAUTIFUL 1.834 Acre Tract.Restrictions: Yes
Investor Tools
$251,038
Estimated Property Value
$108,843Estimated Mortgage Balance
$142,512Estimated Equity
57% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$293,263
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,506 /month
Positive
Cash Flow Estimate:
$502 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$239/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,609
$251,038
2025
$153,574
$97,464
$251,038
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,609
$251,038
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amerifirst Financial Inc
Va
$142,499
Yes
First
May 27, 2015
Jun 2045
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$108,843
$150,157
57%
43%
$855/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,386/mo
$855/mo
+$531/mo
6.6%
