$357,551
NAL Estimated Property Value445 Tahitian Dr, Bastrop, TX, 78602
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Free-Standing Range, Refrigerator, Electric Water Heater
FlooringLaminate, Tile
Exterior
Lot Size35,806 sqft
Building Information
Year Built1995
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR32492
Lot Number820A
SubdivisionS7984 - Tahitian Village, Unit 4
Land UseResidential
Legal DescriptionS7984 - TAHITIAN VILLAGE, UNIT 4 BLK 16, LOT 820A (AMENDED PLAT OF UN4, BLK 16, LOT 820 & UN 2, BLK 8, LOT 887)
Census Tract950402
Assessed Land Value$71,613
Assessed Improvement Value$285,938
Assessment Year2025
About this property
Home in the Pines! Brick home surrounded by towering pines on two lots and backs to the Pine Forest Golf Course. This home has been well maintained and is ready for move in! Bright living space with high ceilings. Porcelain tile and Prestige Biscotti Hickory laminate plank flooring installed in 2016. No carpet. Kitchen, bathrooms, secondary bedrooms and garage painted in August 2019. Spacious master suite. Shingles replaced and re-roofed in 2015. Second lot is to the left of the home, added privacy.Restrictions: Yes
Investor Tools
$357,551
Estimated Property Value
$164,429Estimated Mortgage Balance
$193,122Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,145 /month
Positive
Cash Flow Estimate:
$715 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$363/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,565
$357,551
2025
$71,613
$285,938
$357,551
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,565
$357,551
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Centennial Mortgage Corp
Conventional
$189,400
No
First
Sep 16, 2019
Oct 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$164,429
$193,122
54%
46%
$1,136/mo
