Property Details

MLS ID: 81807130

Status: Active

Price: $49,900

Acres: 0.3±

Type: Land

Address: 354 & 355 Lots Navaho

City, State: Smithville, TX

County: Bastrop County

ZIP Code: 78957

Lat/Long: 30.02003, -97.18106

Parcel Number: 21958

Description

Two side by side lots on a cul-de-sac are waiting for you to build or bring a homes(s). Your imagination awaits you. The back edge of one of the lots is an overflow from Lake Thunderbird. Be sure to see the photos. Street was recently paved. Fishing, kayaking and canoeing privileges are for Lake Thuderbird subdivision owners. There is a playground and picnic area too. HOA fee is per lot. Buescher and Bastrop State parks are nearby for bird watching, camping, star gazing and wildlife. Houston Toad habitat. Easy commute to Austin, Bastrop, La Grange and more for antiques, bazars, wineries, etc. Low taxes. Selling both lots together.

Directions: From Hwy 71 take 159 past Buesher State Park. When the road comes to a "Y" on FM 2109 remain left. Turn left onto Kiowa Drive and right onto Navaho Drive. Wooded lot is on the left side of the road.

Get Financing

Calculate your monthly payment
And talk with our lenders.

Payment

Interest

Principle

Balance

$403.52

$313.95

$89.56

$49,810.44

$403.52

$313.39

$90.13

$49,720.31

$403.52

$312.82

$90.69

$49,629.61

$403.52

$312.25

$91.26

$49,538.35

$403.52

$311.68

$91.84

$49,446.51

$403.52

$311.10

$92.42

$49,354.09

$403.52

$310.52

$93.00

$49,261.09

$403.52

$309.93

$93.58

$49,167.51

$403.52

$309.35

$94.17

$49,073.34

$403.52

$308.75

$94.76

$48,978.57

$403.52

$308.16

$95.36

$48,883.21

$403.52

$307.56

$95.96

$48,787.25

$403.52

$306.95

$96.56

$48,690.69

$403.52

$306.35

$97.17

$48,593.51

$403.52

$305.73

$97.78

$48,495.73

$403.52

$305.12

$98.40

$48,397.33

$403.52

$304.50

$99.02

$48,298.31

$403.52

$303.88

$99.64

$48,198.67

$403.52

$303.25

$100.27

$48,098.40

$403.52

$302.62

$100.90

$47,997.51

$403.52

$301.98

$101.53

$47,895.97

$403.52

$301.35

$102.17

$47,793.80

$403.52

$300.70

$102.82

$47,690.98

$403.52

$300.06

$103.46

$47,587.52

$403.52

$299.40

$104.11

$47,483.41

$403.52

$298.75

$104.77

$47,378.64

$403.52

$298.09

$105.43

$47,273.21

$403.52

$297.43

$106.09

$47,167.12

$403.52

$296.76

$106.76

$47,060.36

$403.52

$296.09

$107.43

$46,952.93

$403.52

$295.41

$108.11

$46,844.83

$403.52

$294.73

$108.79

$46,736.04

$403.52

$294.05

$109.47

$46,626.57

$403.52

$293.36

$110.16

$46,516.41

$403.52

$292.67

$110.85

$46,405.56

$403.52

$291.97

$111.55

$46,294.01

$403.52

$291.27

$112.25

$46,181.76

$403.52

$290.56

$112.96

$46,068.80

$403.52

$289.85

$113.67

$45,955.13

$403.52

$289.13

$114.38

$45,840.75

$403.52

$288.41

$115.10

$45,725.65

$403.52

$287.69

$115.83

$45,609.82

$403.52

$286.96

$116.56

$45,493.26

$403.52

$286.23

$117.29

$45,375.97

$403.52

$285.49

$118.03

$45,257.95

$403.52

$284.75

$118.77

$45,139.18

$403.52

$284.00

$119.52

$45,019.66

$403.52

$283.25

$120.27

$44,899.39

$403.52

$282.49

$121.03

$44,778.36

$403.52

$281.73

$121.79

$44,656.58

$403.52

$280.96

$122.55

$44,534.02

$403.52

$280.19

$123.32

$44,410.70

$403.52

$279.42

$124.10

$44,286.60

$403.52

$278.64

$124.88

$44,161.72

$403.52

$277.85

$125.67

$44,036.05

$403.52

$277.06

$126.46

$43,909.59

$403.52

$276.26

$127.25

$43,782.34

$403.52

$275.46

$128.05

$43,654.28

$403.52

$274.66

$128.86

$43,525.42

$403.52

$273.85

$129.67

$43,395.75

$403.52

$273.03

$130.49

$43,265.27

$403.52

$272.21

$131.31

$43,133.96

$403.52

$271.38

$132.13

$43,001.82

$403.52

$270.55

$132.96

$42,868.86

$403.52

$269.72

$133.80

$42,735.06

$403.52

$268.87

$134.64

$42,600.42

$403.52

$268.03

$135.49

$42,464.93

$403.52

$267.18

$136.34

$42,328.58

$403.52

$266.32

$137.20

$42,191.38

$403.52

$265.45

$138.06

$42,053.32

$403.52

$264.59

$138.93

$41,914.39

$403.52

$263.71

$139.81

$41,774.58

$403.52

$262.83

$140.69

$41,633.89

$403.52

$261.95

$141.57

$41,492.32

$403.52

$261.06

$142.46

$41,349.86

$403.52

$260.16

$143.36

$41,206.50

$403.52

$259.26

$144.26

$41,062.24

$403.52

$258.35

$145.17

$40,917.07

$403.52

$257.44

$146.08

$40,770.99

$403.52

$256.52

$147.00

$40,623.99

$403.52

$255.59

$147.93

$40,476.06

$403.52

$254.66

$148.86

$40,327.21

$403.52

$253.73

$149.79

$40,177.42

$403.52

$252.78

$150.74

$40,026.68

$403.52

$251.83

$151.68

$39,875.00

$403.52

$250.88

$152.64

$39,722.36

$403.52

$249.92

$153.60

$39,568.76

$403.52

$248.95

$154.56

$39,414.20

$403.52

$247.98

$155.54

$39,258.66

$403.52

$247.00

$156.52

$39,102.14

$403.52

$246.02

$157.50

$38,944.64

$403.52

$245.03

$158.49

$38,786.15

$403.52

$244.03

$159.49

$38,626.66

$403.52

$243.03

$160.49

$38,466.17

$403.52

$242.02

$161.50

$38,304.67

$403.52

$241.00

$162.52

$38,142.15

$403.52

$239.98

$163.54

$37,978.61

$403.52

$238.95

$164.57

$37,814.04

$403.52

$237.91

$165.60

$37,648.44

100

$403.52

$236.87

$166.65

$37,481.79

101

$403.52

$235.82

$167.70

$37,314.10

102

$403.52

$234.77

$168.75

$37,145.35

103

$403.52

$233.71

$169.81

$36,975.54

104

$403.52

$232.64

$170.88

$36,804.65

105

$403.52

$231.56

$171.96

$36,632.70

106

$403.52

$230.48

$173.04

$36,459.66

107

$403.52

$229.39

$174.13

$36,285.54

108

$403.52

$228.30

$175.22

$36,110.31

109

$403.52

$227.19

$176.32

$35,933.99

110

$403.52

$226.08

$177.43

$35,756.56

111

$403.52

$224.97

$178.55

$35,578.01

112

$403.52

$223.84

$179.67

$35,398.33

113

$403.52

$222.71

$180.80

$35,217.53

114

$403.52

$221.58

$181.94

$35,035.59

115

$403.52

$220.43

$183.09

$34,852.50

116

$403.52

$219.28

$184.24

$34,668.27

117

$403.52

$218.12

$185.40

$34,482.87

118

$403.52

$216.95

$186.56

$34,296.31

119

$403.52

$215.78

$187.74

$34,108.57

120

$403.52

$214.60

$188.92

$33,919.65

121

$403.52

$213.41

$190.11

$33,729.54

122

$403.52

$212.22

$191.30

$33,538.24

123

$403.52

$211.01

$192.51

$33,345.74

124

$403.52

$209.80

$193.72

$33,152.02

125

$403.52

$208.58

$194.94

$32,957.08

126

$403.52

$207.35

$196.16

$32,760.92

127

$403.52

$206.12

$197.40

$32,563.52

128

$403.52

$204.88

$198.64

$32,364.88

129

$403.52

$203.63

$199.89

$32,164.99

130

$403.52

$202.37

$201.15

$31,963.85

131

$403.52

$201.11

$202.41

$31,761.43

132

$403.52

$199.83

$203.69

$31,557.75

133

$403.52

$198.55

$204.97

$31,352.78

134

$403.52

$197.26

$206.26

$31,146.52

135

$403.52

$195.96

$207.55

$30,938.97

136

$403.52

$194.66

$208.86

$30,730.11

137

$403.52

$193.34

$210.17

$30,519.94

138

$403.52

$192.02

$211.50

$30,308.44

139

$403.52

$190.69

$212.83

$30,095.61

140

$403.52

$189.35

$214.17

$29,881.44

141

$403.52

$188.00

$215.51

$29,665.93

142

$403.52

$186.65

$216.87

$29,449.06

143

$403.52

$185.28

$218.23

$29,230.83

144

$403.52

$183.91

$219.61

$29,011.22

145

$403.52

$182.53

$220.99

$28,790.23

146

$403.52

$181.14

$222.38

$28,567.85

147

$403.52

$179.74

$223.78

$28,344.07

148

$403.52

$178.33

$225.19

$28,118.89

149

$403.52

$176.91

$226.60

$27,892.28

150

$403.52

$175.49

$228.03

$27,664.25

151

$403.52

$174.05

$229.46

$27,434.79

152

$403.52

$172.61

$230.91

$27,203.88

153

$403.52

$171.16

$232.36

$26,971.52

154

$403.52

$169.70

$233.82

$26,737.70

155

$403.52

$168.22

$235.29

$26,502.41

156

$403.52

$166.74

$236.77

$26,265.63

157

$403.52

$165.25

$238.26

$26,027.37

158

$403.52

$163.76

$239.76

$25,787.61

159

$403.52

$162.25

$241.27

$25,546.34

160

$403.52

$160.73

$242.79

$25,303.55

161

$403.52

$159.20

$244.32

$25,059.23

162

$403.52

$157.66

$245.85

$24,813.38

163

$403.52

$156.12

$247.40

$24,565.98

164

$403.52

$154.56

$248.96

$24,317.02

165

$403.52

$152.99

$250.52

$24,066.50

166

$403.52

$151.42

$252.10

$23,814.40

167

$403.52

$149.83

$253.69

$23,560.71

168

$403.52

$148.24

$255.28

$23,305.43

169

$403.52

$146.63

$256.89

$23,048.54

170

$403.52

$145.01

$258.50

$22,790.04

171

$403.52

$143.39

$260.13

$22,529.91

172

$403.52

$141.75

$261.77

$22,268.14

173

$403.52

$140.10

$263.41

$22,004.72

174

$403.52

$138.45

$265.07

$21,739.65

175

$403.52

$136.78

$266.74

$21,472.91

176

$403.52

$135.10

$268.42

$21,204.50

177

$403.52

$133.41

$270.11

$20,934.39

178

$403.52

$131.71

$271.81

$20,662.58

179

$403.52

$130.00

$273.52

$20,389.07

180

$403.52

$128.28

$275.24

$20,113.83

181

$403.52

$126.55

$276.97

$19,836.86

182

$403.52

$124.81

$278.71

$19,558.15

183

$403.52

$123.05

$280.46

$19,277.69

184

$403.52

$121.29

$282.23

$18,995.46

185

$403.52

$119.51

$284.00

$18,711.45

186

$403.52

$117.73

$285.79

$18,425.66

187

$403.52

$115.93

$287.59

$18,138.07

188

$403.52

$114.12

$289.40

$17,848.67

189

$403.52

$112.30

$291.22

$17,557.45

190

$403.52

$110.47

$293.05

$17,264.40

191

$403.52

$108.62

$294.90

$16,969.50

192

$403.52

$106.77

$296.75

$16,672.75

193

$403.52

$104.90

$298.62

$16,374.13

194

$403.52

$103.02

$300.50

$16,073.64

195

$403.52

$101.13

$302.39

$15,771.25

196

$403.52

$99.23

$304.29

$15,466.96

197

$403.52

$97.31

$306.21

$15,160.75

198

$403.52

$95.39

$308.13

$14,852.62

199

$403.52

$93.45

$310.07

$14,542.55

200

$403.52

$91.50

$312.02

$14,230.53

201

$403.52

$89.53

$313.98

$13,916.55

202

$403.52

$87.56

$315.96

$13,600.59

203

$403.52

$85.57

$317.95

$13,282.64

204

$403.52

$83.57

$319.95

$12,962.69

205

$403.52

$81.56

$321.96

$12,640.73

206

$403.52

$79.53

$323.99

$12,316.74

207

$403.52

$77.49

$326.03

$11,990.72

208

$403.52

$75.44

$328.08

$11,662.64

209

$403.52

$73.38

$330.14

$11,332.50

210

$403.52

$71.30

$332.22

$11,000.28

211

$403.52

$69.21

$334.31

$10,665.97

212

$403.52

$67.11

$336.41

$10,329.56

213

$403.52

$64.99

$338.53

$9,991.04

214

$403.52

$62.86

$340.66

$9,650.38

215

$403.52

$60.72

$342.80

$9,307.58

216

$403.52

$58.56

$344.96

$8,962.62

217

$403.52

$56.39

$347.13

$8,615.49

218

$403.52

$54.21

$349.31

$8,266.18

219

$403.52

$52.01

$351.51

$7,914.67

220

$403.52

$49.80

$353.72

$7,560.95

221

$403.52

$47.57

$355.95

$7,205.00

222

$403.52

$45.33

$358.19

$6,846.81

223

$403.52

$43.08

$360.44

$6,486.37

224

$403.52

$40.81

$362.71

$6,123.67

225

$403.52

$38.53

$364.99

$5,758.68

226

$403.52

$36.23

$367.29

$5,391.39

227

$403.52

$33.92

$369.60

$5,021.79

228

$403.52

$31.60

$371.92

$4,649.87

229

$403.52

$29.26

$374.26

$4,275.61

230

$403.52

$26.90

$376.62

$3,898.99

231

$403.52

$24.53

$378.99

$3,520.00

232

$403.52

$22.15

$381.37

$3,138.63

233

$403.52

$19.75

$383.77

$2,754.86

234

$403.52

$17.33

$386.19

$2,368.68

235

$403.52

$14.90

$388.62

$1,980.06

236

$403.52

$12.46

$391.06

$1,589.00

237

$403.52

$10.00

$393.52

$1,195.48

238

$403.52

$7.52

$396.00

$799.48

239

$403.52

$5.03

$398.49

$401.00

240

$403.52

$2.52

$401.00

$0.00

Monthly Payment	$403.52
Total Principal & Interest	$96,844.32

354 & 355 Lots Navaho, Smithville, Texas

Property Details

Description

Maps

Get Financing

Contact An Agent

HomeLand Properties

Sign Up for Land Updates

Services

About Us