$335,000
207 Whisper Rill Dr, Hutto, TX, 78634
$355,105 ARV
On Market
Just Added
Property Lead Type:
BankruptcyPre-ForeclosureOff-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Dryer, Microwave, Gas Oven, Refrigerator, Stainless Steel Appliance(s), Washer
FlooringCarpet, Tile, Vinyl
Exterior
Exterior FeaturesPrivate Yard
Building Information
Year Built2022
Stories2
Garage Spaces1
Land Information
APNR-14-3010-30CC-0018
Lot Number18
Land UseResidential
Legal DescriptionS12414 - BROOKLANDS SEC 3, BLOCK CC, LOT 18
Census Tract020819
Assessed Land Value$76,000
Assessed Improvement Value$293,676
Assessment Year2025
About this property
Beautiful 4 bedroom 3 full bath open concept house in a great neighborhood. Three bedrooms on main while 4th bedroom is upstairs with a full bath and large game room. Close to schools, entertainment and shopping.
Investor Tools
$391,822Estimated Mortgage Balance
$376,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$355,105
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,256 /month
Positive
Cash Flow Estimate:
$752 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$803/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,758
$369,676
2025
$76,000
$293,676
$369,676
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,758
$369,676
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Clm Mortgage Inc
Va
$421,235
Yes
First
Jul 29, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$391,822
N/A
0%
104%
$2,526/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,750/mo
$2,526/mo
+$224/mo
8.8%
