$375,149
NAL Estimated Property Value101 Tokalaun Dr, Hutto, TX, 78634
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave
FlooringCarpet, Tile
Exterior
Exterior FeaturesNone
Building Information
Year Built2020
Stories2
Garage Spaces1
Land Information
APNR-14-3010-100F-0001
Lot Number1
Land UseResidential
Legal DescriptionS12036 - BROOKLANDS SEC 1, BLOCK F, LOT 1
Census Tract020819
Assessed Land Value$76,000
Assessed Improvement Value$299,149
Assessment Year2025
About this property
MLS# 2780844 - Built by Pacesetter Homes - CONST. COMPLETED Jul 15 ~ 101 Tokalaun (Nolan) floor plan is a 4 bedroom, 2.5 bath, 2-story 2,205 sq. ft. located in the beautiful Brooklands community. This home is placed on a corner lot with amazing interior features. It has great alley-way access to the detached garage. And the front elevation is gorgeous with a balcony. Sprinkler Sys:Yes
Investor Tools
$375,149
Estimated Property Value
$205,855Estimated Mortgage Balance
$169,294Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,251 /month
Positive
Cash Flow Estimate:
$750 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$716/month
$480/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,715
$375,149
2025
$76,000
$299,149
$375,149
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,715
$375,149
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sfmc Lp
Conventional
$232,180
No
First
Jul 30, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$205,855
$169,294
45%
55%
$1,393/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,750/mo
$1,873/mo
+$877/mo
8.8%
