$376,562
NAL Estimated Property Value118 Mouflon RD, Hutto, TX, 78364
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Microwave, Free-Standing Electric Oven, Stainless Steel Appliance(s), Electric Water Heater, Water Purifier Owned
FlooringCarpet, Laminate
Exterior
Lot Size9,845 sqft
Building Information
Year Built2023
Garage Spaces2
Land Information
APNR-14-2506-202C-0010
Lot Number10
Land UseOther
Legal DescriptionS13026 - WILCO RANCH PH 2 SEC 2, BLOCK C, LOT 10, ACRES 0.226
Census Tract020812
Assessed Land Value$80,000
Assessed Improvement Value$296,562
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
$376,562
Estimated Property Value
$351,926Estimated Mortgage Balance
$24,636Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,268 /month
Positive
Cash Flow Estimate:
$756 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$825/month
$456/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,015
$376,562
2025
$80,000
$296,562
$376,562
No
Tax History
Year
Tax Paid
Assessed Value
2025
$8,015
$376,562
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Velocio Mortgage Llc
Fha
$371,143
Yes
First
Jul 28, 2023
Aug 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$351,926
$24,636
6%
93%
$2,226/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,750/mo
$2,682/mo
+$68/mo
8.8%
