Duplex With Private
202 Mauna Kea LN # B Unit A & B, Bastrop, TX 78602
For Sale
New
$549,999
Both residences provide 1,236 square feet, with concrete floors, granite counters, and stainless-steel appliances.
Property Size2,468 SF
Days on Market5
Property Features for 202 Mauna Kea LN # B Unit A & B
General Information
Standard status
Size
Property subtype
Additional Details
Highway Access
Multifamily Units
Taxes and HOA fees
Annual Taxes
Amenities
private entrances
access to Colorado River
Building Details
Building Size
Year Built
Listing Agency:
Heart of the Pines Real Estate
Listed By:
Laura Munos · License TX #0655390
(512) 705-0420
Source:
Zellteam
Added: Nov 10
Changed: Nov 12
Last Checked: Nov 12 at 2:30PM
Displayed information is deemed reliable but is not guaranteed and should be independently verified. All listing content including descriptions, pricing, images are the copyrighted material of Heart of the Pines Real Estate
Ask AI about this property
Review the available facts, identify missing information and prepare questions for the agent.
Investment Insights
Based on property information with market context.
Built in 2018, this duplex has two residences, each with 1,236 square feet of living area and its own entrance. Interior finishes include stained concrete flooring, granite countertops, and stainless-steel appliances. Unit A is vacant; viewing Unit B requires an appointment.
The property is in Tahitian Village near the community entrance, with rear-facing views and no homes directly behind it. Residents have access to the Colorado River. Downtown Bastrop, Highway 71, SpaceX, and the Boring Company are also noted in the property’s surrounding area or commute context.
The property is in Tahitian Village near the community entrance, with rear-facing views and no homes directly behind it. Residents have access to the Colorado River. Downtown Bastrop, Highway 71, SpaceX, and the Boring Company are also noted in the property’s surrounding area or commute context.
Key Highlights
- Two residences, each with 1,236 square feet of living space
- Separate entrances for both units
- Built in 2018
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$41,385
Cap Rate
7.52%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$827,700
$827.7K
Cap Rate 7%
$591,214
$591.2K
Cap Rate 9%
$459,833
$459.8K
Market Conditions
NOI Build-Up for 2,468 SF
Gross rent
$62.2K $25.20/SF
− Vacancy
−$3.1K −$1.24/SF
EGI
$59.1K $23.96/SF
− OpEx
−$17.7K −$7.19/SF
NOI
$41.4K $16.77/SF
Area
Bastrop County, TX
Vacancy
4.94%
Lease Rate
$25.20 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$827,700
Cap Rate 7%
$591,214
Cap Rate 9%
$459,833
Alternative Uses
Best Use
Multifamily LT 5
$591.2K
$517.3K – $689.8K
NOI $41,385 @ 7.0% cap · market cap 7.52%
Second Best
Apartment 5plus
$540.5K
$472.9K – $630.5K
NOI $37,832 @ 7.0% cap · market cap 6.88%
Theoretical Best
Office A
$967.1K
$846.2K – $1.13M
NOI $67,699 @ 7.0% cap · market cap 12.31%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Who owns this building?
See the owner, sales and loan history
Open Analytics
Lease Details
2
Residential units
Yes
Highway access
Location Intelligence
Trade Area within ½ mile
119
Businesses Nearby
Explore this area
Business Placement
Demographics for 78602, TX
33,759
Population
13,485
Households
2.5
Avg Household Size
40
Median Age
27%
College-Educated
87%
High-School Grad
195.3 sq mi
ZIP Area
173
Density / Sq Mi
$86,976
Median Household Income
$41,644
Median Earnings
$1,331
Median Rent
$310,300
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Market
Vacancy Rate% for Multifamily in South region
Frequently Asked Questions
What type of property is this?
Duplex - Both residences provide 1,236 square feet, with concrete floors, granite counters, and stainless-steel appliances.
Where is this duplex located?
The property is located at 202 Mauna Kea LN # B Unit A & B Bastrop, TX.
What is the asking price?
The asking price for this property is $549,999.
What are key features of this property?
This property features: Two residences, each with 1,236 square feet of living space; Separate entrances for both units; Built in 2018
