$320,230
NAL Estimated Property Value116 Mouflon Rd, Hutto, TX, 78634
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Dryer, Electric Cooktop, Microwave, Free-Standing Electric Range, Stainless Steel Appliance(s), Washer, Washer/Dryer, 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-0009
Lot Number9
Land UseOther
Legal DescriptionS13026 - WILCO RANCH PH 2 SEC 2, BLOCK C, LOT 9, ACRES 0.11
Census Tract020812
Assessed Land Value$80,000
Assessed Improvement Value$240,230
Assessment Year2025
About this property
Be the first to live in this beautiful brand new home in Cottonwood Farms. Luxury vinyl plank floors make it easy to maintain. Spacious layout with an open floorplan. Modern kitchen with granite countertops, undermounted sink, and stainless steel appliances with a refrigerator and washer & dryer included. Large closets and great storage. Easy access to 130 toll road, minutes away from Hutto's Downtown / Co-Op District, and close to Dell Diamond and Kalahari Resort.
Investor Tools
$320,230
Estimated Property Value
$185,524Estimated Mortgage Balance
$135,019Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,921 /month
Positive
Cash Flow Estimate:
$640 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$676/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,506
$320,230
2025
$80,000
$240,230
$320,230
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,506
$320,230
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Axos Bank
Conventional
$194,994
No
First
Aug 25, 2023
Sep 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$185,524
$134,706
42%
58%
$1,170/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,380/mo
$1,170/mo
+$1,210/mo
8.9%
