364 W KEANAHALULULU LN

1,252 SF

2001

CAP RATE
-

CoC
-

IRR
-

Property Value

Purchase Price

Total Investment Initial Investment

Managing property on behalf of {{ access?.behalfOf.firstName }} {{ access?.behalfOf.lastName }}

PRE-FORECLOSURE :: AUCTION SCHEDULED {{ longDate(preForeclosureFiling.auctionDate, 'N/A') }}

Unsaved edits made to this property.

Calculator Running

364 W KEANAHALULULU LN BASTROP, TX 78602

1,252 SF

2001

Tahitian Village

Proposed Cost {{currency(calcParams.purchaseprice)}}

EoY {{ property?.facts?.year }} Value {{ currency(propertyValueRaw, 0, '-') }}

Total Monthly Rent {{ currency(unitsTotalRentalRate) }}

Average Nightly Rate ({{ currency(strRentalRateSF, 2, '-') }}/SF) {{ currency(strRentalRate, 0, '-') }}

Rental Rate {{ currency(monthlyRental, 0, '-') }}

Hold Period

Auto

AUTO

CAP RATE

CoC

IRR

Tenant Occupied
{{ propertyStore?.property?.mlsSource?.status }}

Custom Edits

Total Investment Initial Investment

Current Equity

Down Payment

{{ number(downpaymentWhole) }} %

Property Description Source: eXp Realty, LLC

This single-story ranch-style home sits on a beautiful ½ acre lot and is conveniently located near the entrance to Tahitian Village. This home offers 3 bedrooms with 2 bathrooms with an open living concept where the kitchen, breakfast area, and family room all flow together naturally for entertaining and gatherings. Updated granite counters. Nice-sized bedrooms. Primary bedroom with ensuite bathroom. Fresh exterior paint. All tile flooring. No carpet. Enjoy gathering with friends and family by the large firepit in the massive backyard. Very private yard with no neighbors behind you. You will fall in love with the peaceful tranquility of the beautiful outdoor space the owner has crafted with rockwork that seamlessly blends with the plush lawn. The backyard boasts a blend of dense tree shade and open space for stargazing at night. Exterior walls of the garage and the garage door are insulated. Attic partially decked for storage. You are a short walk or bike ride from the Colorado River Refuge where there are numerous trails for you to explore and a golf course with great views throughout all 18 holes. Enjoy fishing at Fisherman’s Park. The home features quick access in and out of the neighborhood connecting you to Highway 71 for travel to Austin or downtown Bastrop. Located 2 miles from downtown Bastrop. Downtown Bastrop continues to grow as a cultural center. World Atlas ranked Bastrop's downtown Main Street as one of the top 7 Main Streets in Texas. 24 miles to Austin-Bergstrom Airport. 25 miles from Tesla Gigafactory.

Virtual Tour Link

Listing Agent: James DeLoney
Broker Phone: (888) 519-7431
Broker: eXp Realty, LLC

Austin Board of REALTORS®

	List Price:	$289,000
	List date:	03/29/2024
	Days on Rescover:	46
	MLS Source:	ABOR
	MLS Number:	3106937
	MLS Data Sync:	5/13/2024 11:15 PM CDT

Income & Expenses

Effective Rental Income
Total Expenses
Annual Cash Flow

Internal Rate of Return

Internal Rate of Return

Cash on Cash Return

Cash on Cash
Return on Equity

Projected Accumulation of Wealth

Cumulative Cash Flow
Initial Equity
Net Appreciation
Principal Reduction

School Information

View detailed school information
with a Free account!

Activate School Data!

Learn more about school information

Retrieving Schools

GreatSchools Rating

GreatSchools
Rating

{{elementary.rating}} /10

GRADES
{{elementary.level}}

TYPE
{{elementary.type}}

STUDENTS
{{number(elementary.census.enrollment.value)}}

STUDENTS PER TEACHER
{{elementary.census.studentTeacherRatio.value}}

3+ YEAR TEACHERS
{{elementary.census.percentageTeachers3PlusYearsExperience.value}}%

REDUCED LUNCH
{{elementary.census.percentFreeReducedLunch.value}}%

GreatSchools Rating

GreatSchools
Rating

{{intermediate.rating}} /10

GRADES
{{intermediate.level}}

TYPE
{{intermediate.type}}

STUDENTS
{{number(intermediate.census.enrollment.value)}}

STUDENTS PER TEACHER
{{intermediate.census.studentTeacherRatio.value}}

3+ YEAR TEACHERS
{{intermediate.census.percentageTeachers3PlusYearsExperience.value}}%

REDUCED LUNCH
{{intermediate.census.percentFreeReducedLunch.value}}%

GreatSchools Rating

GreatSchools
Rating

{{jrHigh.rating}} /10

GRADES
{{jrHigh.level}}

TYPE
{{jrHigh.type}}

STUDENTS
{{number(jrHigh.census.enrollment.value)}}

STUDENTS PER TEACHER
{{jrHigh.census.studentTeacherRatio.value}}

3+ YEAR TEACHERS
{{jrHigh.census.percentageTeachers3PlusYearsExperience.value}}%

REDUCED LUNCH
{{jrHigh.census.percentFreeReducedLunch.value}}%

GreatSchools Rating

GreatSchools
Rating

{{high.rating}} /10

GRADES
{{high.level}}

TYPE
{{high.type}}

STUDENTS
{{number(high.census.enrollment.value)}}

STUDENTS PER TEACHER
{{high.census.studentTeacherRatio.value}}

3+ YEAR TEACHERS
{{high.census.percentageTeachers3PlusYearsExperience.value}}%

REDUCED LUNCH
{{high.census.percentFreeReducedLunch.value}}%

No Schools Information Found

Financial Model Parameters

Greyed out fields below are editable through the Financial History interface.

Purchase Price & Rental Rate

Purchase Price

EoY {{ property.year }} Value

Monthly Rental Rate

Average Nightly Rate

Title Charges

Loan Amount

Down Payment Percentage

Cash Purchase

Loan Amount

Cash Purchase

100% Down Payment

Loan Details

Interest Rate %

Amortization Years

Loan Fees

Interest Only Loan?

NoYes

Interest Only Term

Make-Ready and Stabilization

Rehab Expenses

Working Capital Reserve

Rehab Days

After Repair Value (ARV)

Enable Stabilization Reserve

NoYes

Short Term Make-Ready and Stabilization

Rehab Expenses

Working Capital Reserve

Rehab Days

After Repair Value (ARV)

Enable Stabilization Reserve

NoYes

Short Term Occupancy

Days Available per Year

Days Occupied per Year

Annual Expenses

Maintenance Expense
(% of Gross Income)

Capital Expenditures
(% of Gross Income)

Property Tax

Property Insurance

HOA Dues

Utility Expenses

Short Term Operating Expenses

Annual Maint. Expense
(% of Gross Income)

Annual Property Tax

Annual Property Insurance

Annual HOA Dues

Annual Utility Expenses

Annual Furnishing Expenses

Annual Consumable Expenses

Annual Cleaning Expenses

Leasing and Resale Expenses

Lease Commission

Lease Commission Fee
(% of 1 month's rent)

Lease Renewal

Lease Renewal Fee
(% of 1 month's rent)

Cost of Sale %

Management Expenses

Monthly Management

Monthly Management Fee

$ %

Management, Leasing, and Resale Expenses

Short Term Monthly Management Fee

Platform Service Fees

Cost of Sale %

Inflation and Appreciation

Annual Rental Rate Increase

Annual Expense Inflation

Annual Property Appreciation

Short Term Inflation and Appreciation

Annual Rental Rate Increase

Annual Expense Inflation

Annual Property Appreciation

Changes will display on this page, but will not be saved to your user account until you click "Save Changes".

DISCLAIMER: Rescover, Inc owns and operates the RESCOVER website (the "Site"). Any access of the Site or submission of information to the Site is subject to the Terms of Use. All information submitted to the Site comes from outside sources. Any adaptation of the information is based strictly on assumptions and projections, and are not purported to be actual results. Analysis of and projections made by RESCOVER are for its own purposes to ascertain its pre-determined criteria. All content on the Site accessed by you is "As Is" and without warranty of any kind, express or implied. RESCOVER is not an investment adviser, and does not provide advice of any kind. Any use of the information by you is strictly in accordance with the Terms of Use.

{{ percent(downpaymentRaw) }}	Down Payment
{{ percent(calcParams.loanfees) }}	Loan Fees
{{ currency(calcParams.titlecharges, 0) }}	Title Charges
{{ currency(totalInvestment) }}	Total Investment