Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
—
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
View AllArrow
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
View AllArrow
Auction List
Auction List
  • Real estate scheduled for county or online auction
View AllArrow
Deals List
Deals List
  • Discounted properties priced below market value
View AllArrow
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
View AllArrow
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS
View AllArrow

$365,000

NAL Estimated Property Value

806 Emile St, Bastrop, TX, 78602

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,278 Sq Ft
price_per_sqft$105.63 / sqft
Year BuiltBuilt in 1930

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 1Bathrooms Full 1
AppliancesExhaust Fan, Free-Standing Range
FlooringTile, Vinyl

Exterior

Exterior FeaturesNone
Lot Size8,451 sqft

Building Information

Year Built2004
Stories1
Roof Type112

Land Information

APNR33407
SubdivisionBuilding Block
Land UseResidential
Legal DescriptionBUILDING BLOCK 5 E W ST, ACRES 0.1940
Census Tract950401
Assessed Land Value$80,197
Assessed Improvement Value$281,002
Assessment Year2025

About this property

Great investment opportunity! House located in Historic downtown Bastrop with 3 bedrooms / 1 1.5 baths with original features of home. Large lot in a commercial area. Easy access to HWY 71 and HWY 95

Investor Tools

Property Icon
$365,000
Estimated Property Value
$259,826Estimated Mortgage Balance
$105,174Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,190 /month
Positive
Cash Flow Estimate:
$730 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$656/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,046
$361,199
2025
$80,197
$281,002
$361,199
No

Tax History

Year
Tax Paid
Assessed Value
2024
$6,046
$361,199

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Servion Inc
Conventional
$262,500
No
First
Oct 10, 2025
Nov 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$259,826
$102,174
28%
71%
$1,574/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$1,574/mo
+$514/mo
6.9%

City: Bastrop

806 Emile St | Property Details | No Agent List