$319,928
NAL Estimated Property Value113 Bluegill Dr, Hutto, TX, 78634
$326,400 ARV
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Microwave, Free-Standing Electric Range, Stainless Steel Appliance(s), Electric Water Heater, Water Purifier Owned
FlooringCarpet, Vinyl
Exterior
Lot Size4,792 sqft
Building Information
Year Built2023
Garage Spaces2
Land Information
APNR-14-2506-202C-0014
Lot Number14
Land UseOther
Legal DescriptionS13026 - WILCO RANCH PH 2 SEC 2, BLOCK C, LOT 14, 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 under-mounted sink. Stainless steel appliances - stove, microwave, and dishwasher. Fully sodded yard. Huge closets and storage
Investor Tools
$319,928
Estimated Property Value
$312,371Estimated Mortgage Balance
$7,557Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$326,400
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,980 /month
Positive
Cash Flow Estimate:
$660 /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
$5,315
$319,928
2025
$80,000
$239,928
$319,928
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,315
$319,928
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Velocio Mortgage Llc
Va
$329,990
Yes
First
Jun 28, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$312,371
$7,557
2%
98%
$1,979/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,380/mo
$2,435/mo
$-55/mo
8.9%
