$319,928
NAL Estimated Property Value102 Mouflon Rd, Hutto, TX, 78634
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Microwave, Free-Standing Electric Range, Stainless Steel Appliance(s), Electric Water Heater, Water Purifier Owned
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesSee Remarks
Lot Size4,792 sqft
Building Information
Year Built2023
Garage Spaces2
Land Information
APNR-14-2506-202C-0002
Lot Number2
Land UseOther
Legal DescriptionS13026 - WILCO RANCH PH 2 SEC 2, BLOCK C, LOT 2, ACRES 0.11
Census Tract020812
Assessed Land Value$80,000
Assessed Improvement Value$239,928
Assessment Year2025
About this property
Spacious layout with open kitchen/family room. Gourmet kitchen with granite countertops and undermounted sink. Stainless steel appliances – Stove, microwave and dishwasher. Fully sodded yard. Huge Closets and storage.
Investor Tools
$319,928
Estimated Property Value
$314,788Estimated Mortgage Balance
$5,140Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,950 /month
Positive
Cash Flow Estimate:
$650 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$576/month
$456/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,318
$319,928
2025
$80,000
$239,928
$319,928
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,318
$319,928
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Velocio Mortgage Llc
Va
$331,977
Yes
First
Jul 26, 2023
Aug 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$314,788
$5,140
1%
98%
$1,991/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,380/mo
$2,447/mo
$-67/mo
8.9%
