$412,519
NAL Estimated Property Value312 Blackbear Dr, Hutto, TX, 78634
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesOven, Dishwasher, Disposal, ENERGY STAR Qualified Appliances, Exhaust Fan, Gas Cooktop, Microwave, Self Cleaning Oven, Water Heater
FlooringCarpet, Laminate
Exterior
Exterior FeaturesIn Wall Pest Control System
Building Information
Year Built2022
Garage Spaces2
Land Information
APNR-14-2506-302N-0007
Lot Number7
Land UseResidential
Legal DescriptionS12932 - WILCO RANCH PH 3 SEC 2, BLOCK N, LOT 7
Census Tract020812
Assessed Land Value$80,000
Assessed Improvement Value$332,519
Assessment Year2025
About this property
NEW CONSTRUCTION BY ASHTON WOODS! Estimated completion Oct 2023! Beautiful 2-story home with 4 bedrooms, 2.5 baths, study, and covered patio. Ashton Woods design team has curated a special interior collection to this home. The owner's retreat resides downstairs where the upstairs has a loft for entertainment and secondary bedrooms, Enjoy the beautiful Texas sunrise with a cup of coffee on the spacious covered patio.
Investor Tools
$412,519
Estimated Property Value
$426,819Estimated Mortgage Balance
$412,519Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,498 /month
Positive
Cash Flow Estimate:
$833 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$774/month
$38/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,228
$412,519
2025
$80,000
$332,519
$412,519
No
Tax History
Year
Tax Paid
Assessed Value
2025
$7,228
$412,519
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Freedom Mortgage Corp
Va
$429,305
Yes
First
Jan 2, 2026
Feb 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$426,819
N/A
0%
103%
$2,574/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,750/mo
$2,612/mo
+$138/mo
8.0%
