Last 24 Hours
$376,876
NAL Estimated Property Value314 Sassafras ST, Hutto, TX, 78665
Off Market
4 Beds
2 Bath
1,960 Sq Ft
$127.54 / sqft
Built in 2019Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesElectric Cooktop, Dishwasher, Disposal, Microwave
FlooringSee Remarks
Exterior
Exterior FeaturesNone
Building Information
Year Built2019
Stories1
Garage Spaces2
Land Information
APNR-14-1965-210E-0049
Lot Number49
Land UseResidential
Legal DescriptionS11972 - HUTTO HIGHLANDS SEC 2 PH 1, BLOCK E, LOT 49
Census Tract020813
Assessed Land Value$92,000
Assessed Improvement Value$284,876
Assessment Year2025
About this property
Large Single Story Kimbell Floor Plan! Features 4 Bedrooms, Family and Study. Enlarged master closet, granite countertops, tile backsplash, covered back patio, full sprinker/sod. See agent for details on finish out. Now Complete!Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$376,876
Estimated Property Value
$174,745Estimated Mortgage Balance
$202,131Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,261 /month
Positive
Cash Flow Estimate:
$754 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$690/month
$240/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,401
$376,876
2025
$92,000
$284,876
$376,876
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,401
$376,876
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Advisa Mortgage Services Ltd
Conventional
$199,992
No
First
Dec 17, 2019
Jan 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$174,745
$202,131
53%
46%
$1,200/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,750/mo
$1,440/mo
+$1,310/mo
8.8%
12.4%