$369,908
NAL Estimated Property Value118 Rochester Ln, Hutto, TX, 78634
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDryer, Dishwasher, Gas Cooktop, Disposal, Gas Range, Gas Water Heater, Ice Maker, Oven, Refrigerator, Range Hood, Washer, Microwave, Range, Water Softener Owned
FlooringCarpet, Vinyl
Building Information
Year Built2020
Stories1
Garage Spaces1
Land Information
APNR-14-1560-030C-0010
Lot Number10
Land UseResidential
Legal DescriptionS12166 - MAGER MEADOWS PH 3, BLOCK C, LOT 10
Census Tract020813
Assessed Land Value$83,000
Assessed Improvement Value$286,908
Assessment Year2025
About this property
Beautiful home built in 2020, wonderfully maintained and cared for. Open concept floor plan includes stainless steel appliances, granite countertops and breakfast bar, a modern aesthetic with vinyl plank flooring, and high ceilings. A fenced in back yard is perfect for recreating. The home is located close to schools, entertainment, shopping, restaurants, and more.
Investor Tools
$369,908
Estimated Property Value
$241,092Estimated Mortgage Balance
$128,816Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,219 /month
Positive
Cash Flow Estimate:
$740 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$776/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,466
$369,908
2025
$83,000
$286,908
$369,908
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,466
$369,908
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wintrust Mortgage
Conventional
$270,271
No
First
Oct 16, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$241,092
$128,816
34%
65%
$1,621/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,750/mo
$1,621/mo
+$1,129/mo
8.9%
