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
Street View of property
Street View
A+
NoAgentList RatingHow are grades calculated? Info

$261,000

977 N State Highway 95, Bastrop, TX, 78602

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,446 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$89.9 / sqft
Year BuiltBuilt in 1979

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms 2Bathrooms 2
Garage AvailableGarage Available
AppliancesDishwasher, Dryer, Free-Standing Range, Refrigerator, Washer
FlooringCarpet, Vinyl

Exterior

Private PoolPrivate Pool
Exterior FeaturesPrivate Yard
Lot Size39,945 sqft

Building Information

Year Built1979
Stories1
Roof Type105
Garage Spaces3

Land Information

APNR22775
Lot Number24
SubdivisionS6381 - Lake Bastrop Acres Sec 1
Land UseResidential
Legal DescriptionLAKE BASTROP ACRES SEC 1, BLOCK 8, LOT 24
Census Tract950506
Assessed Land Value$122,236
Assessed Improvement Value$106,085
Assessment Year2025

About this property

Peaceful single-story on 1 acre. Includes a detached over-sized 2-car garage with workshop space. Several additional outbuildings included for storage and play. Fully cross fenced property, so bring the dogs and chickens! Very few restrictions! Large rooms in this home, including 3 good sized bedrooms, and 2 full baths. Sun room off formal dining, separate utility room, and large kitchen with breakfast bar. Lots of wildlife and orange trees in the back yard! Come out and see it today!

Investor Tools

Property Icon
$261,000
Estimated Property Value
$100,380Estimated Mortgage Balance
$169,334Estimated Equity
62% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,566 /month
Positive
Cash Flow Estimate:
$522 /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
$252/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,724
$228,321
2025
$122,236
$106,085
$228,321
No

Tax History

Year
Tax Paid
Assessed Value
2024
$1,724
$228,321

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$100,380
No
First
Oct 7, 2021
Nov 2036

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$91,839
$178,161
65%
35%
$602/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,088/mo
$602/mo
+$1,486/mo
9.6%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Bastrop

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

977 N State Highway 95 | Property Details | No Agent List