$352,134
NAL Estimated Property Value109 Willow Dr, Hutto, TX, 78634
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave, Refrigerator, Electric Water Heater
FlooringTile, Vinyl
Exterior
Exterior FeaturesPrivate Yard
Lot Size21,832 sqft
Building Information
Year Built1998
Stories1
Garage Spaces2
Land Information
APNR-20-1315-0000-0058
Lot Number58
SubdivisionBell Meadows
Land UseResidential
Legal DescriptionS6546 - BELL MEADOWS SEC 1, LOT 58, ACRES 0.5012
Census Tract020821
Assessed Land Value$77,000
Assessed Improvement Value$275,134
Assessment Year2025
About this property
**WE WILL REVIEW OFFERS AFTER 5PM MONDAY 2/19 ** HANDYMAN OPPORTUNITY ~ ESTATE SALE (as is) ~ OPPORTUNITY TO CUSTOMIZE ~ NO DISCLOSURE or SURVEY ~ HIGHLY DESIRABLE MIL PLAN ~ CLOSE-IN COUNTRY LIVING ~ WHITE STONE & HARDI ~ BRIGHT, OPEN FLOORPLAN ~ KITCHEN IDEALLY OPEN TO LIVING/DINING/BREAKFAST AREAS ~ LARGE MASTER W/ 2 WALKINS PLUS LINEN CLOSET ~ 1/2 AC LOT COULD EASILY FIT POOL ~ CONVENIENT TO TOLL 130 (TESLA/AIRPORT) ~ MINUTES FROM NEW SAMSUNG PLANT & KALAHARI SWIMPARK & DELL DIAMOND ~ DON'T MISS THIS OPPORTUNITY!!!
Investor Tools
$352,134
Estimated Property Value
$349,372Estimated Mortgage Balance
$3,857Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,113 /month
Positive
Cash Flow Estimate:
$704 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$448/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,609
$352,134
2025
$77,000
$275,134
$352,134
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,609
$352,134
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$358,388
Yes
First
Oct 3, 2024
Nov 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$349,372
$2,762
0%
99%
$2,149/mo
