$348,137
NAL Estimated Property Value202 Pearland St, Hutto, TX, 78634
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesElectric Cooktop, Dishwasher, Disposal, ENERGY STAR Qualified Appliances, Microwave, Free-Standing Range, Stainless Steel Appliance(s)
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesPrivate Yard
Building Information
Year Built2019
Stories1
Garage Spaces2
Land Information
APNR-14-1965-210S-0074
Lot Number74
Land UseResidential
Legal DescriptionS11972 - HUTTO HIGHLANDS SEC 2 PH 1, BLOCK S, LOT 74
Census Tract020813
Assessed Land Value$92,000
Assessed Improvement Value$256,137
Assessment Year2025
About this property
Estimated February completion. Pierson plan Sprinkler Sys:Yes
Investor Tools
$348,137
Estimated Property Value
$266,815Estimated Mortgage Balance
$81,322Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,089 /month
Positive
Cash Flow Estimate:
$696 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$645/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,995
$348,137
2025
$92,000
$256,137
$348,137
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,995
$348,137
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Eagle Home Mortgage Llc
Fha
$225,823
Yes
First
Feb 21, 2020
Mar 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$266,815
$81,322
23%
77%
$1,774/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,380/mo
$2,024/mo
+$356/mo
8.2%
