$375,095
NAL Estimated Property Value204 Colthorpe Ln, Hutto, TX, 78634
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Exhaust Fan, Microwave, Free-Standing Range, Stainless Steel Appliance(s)
FlooringCarpet, Vinyl
Building Information
Year Built2019
Stories1
Garage Spaces2
Land Information
APNR-14-1965-210K-0015
Lot Number15
Land UseResidential
Legal DescriptionS11972 - HUTTO HIGHLANDS SEC 2 PH 1, BLOCK K, LOT 15
Census Tract020813
Assessed Land Value$92,000
Assessed Improvement Value$283,095
Assessment Year2025
About this property
Brand NEW energy-efficient home ready Jan 2020! Peninsula kitchen overlooks the family room & breakfast nook. Espresso cabinets, white backsplash, soft gray tile, salt 'n pepper counters, beige carpet & gray oak vinyl in our Bold package. Short drive to the popular S. Congress Avenue area featuring an array of shops, restaurants, music venues, & galleries. Known for their energy-efficient features, our homes help you live a healthier & quieter lifestyle while saving thousands of dollars on utility bills.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$375,095
Estimated Property Value
$176,842Estimated Mortgage Balance
$198,253Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,251 /month
Positive
Cash Flow Estimate:
$750 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$680/month
$240/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,281
$375,095
2025
$92,000
$283,095
$375,095
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,281
$375,095
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loandepot.Com Llc
Conventional
$202,392
No
First
Dec 27, 2019
Jan 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$176,842
$198,253
52%
47%
$1,214/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,750/mo
$1,454/mo
+$1,296/mo
8.8%
