$318,609
NAL Estimated Property Value314 Gemsbok Rd, Hutto, TX, 78634
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Microwave, Free-Standing Range, Stainless Steel Appliance(s), Electric Water Heater
FlooringCarpet, Laminate
Exterior
Exterior FeaturesNone
Lot Size4,792 sqft
Building Information
Year Built2022
Garage Spaces2
Land Information
APNR-14-2506-202E-0014
Lot Number14
Land UseOther
Legal DescriptionS13026 - WILCO RANCH PH 2 SEC 2, BLOCK E, LOT 14, ACRES 0.11
Census Tract020812
Assessed Land Value$80,000
Assessed Improvement Value$238,609
Assessment Year2025
About this property
Spacious layout with open kitchen/family room. Gourmet kitchen with granite countertops and undermounted sink. Stainless steel appliances – Stove, microwave and dishwasher. Fully sodded yard. Huge Closets and storage.
Investor Tools
$318,609
Estimated Property Value
$306,811Estimated Mortgage Balance
$11,798Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,912 /month
Positive
Cash Flow Estimate:
$637 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$678/month
$456/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,549
$318,609
2025
$80,000
$238,609
$318,609
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,549
$318,609
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cadence Bank Na
Conventional
$318,490
No
First
May 30, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$306,811
$11,798
3%
96%
$1,986/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,380/mo
$2,442/mo
$-62/mo
9.0%
