$314,296
NAL Estimated Property Value406 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 Built2023
Garage Spaces2
Land Information
APNR-14-2506-202E-0010
Lot Number10
Land UseOther
Legal DescriptionS13026 - WILCO RANCH PH 2 SEC 2, BLOCK E, LOT 10, ACRES 0.11
Census Tract020812
Assessed Land Value$80,000
Assessed Improvement Value$234,296
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
$314,296
Estimated Property Value
$297,417Estimated Mortgage Balance
$16,879Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,920 /month
Positive
Cash Flow Estimate:
$640 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$658/month
$456/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,325
$314,296
2025
$80,000
$234,296
$314,296
No
Tax History
Year
Tax Paid
Assessed Value
2025
$6,325
$314,296
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Velocio Mortgage Llc
Fha
$314,193
Yes
First
Jun 16, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$297,417
$16,879
5%
95%
$1,884/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,380/mo
$2,340/mo
+$40/mo
9.1%
