$318,609
NAL Estimated Property Value502 Gemsbok Rd, Hutto, TX, 78634
$330,516 ARV
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Microwave, Free-Standing Electric Range, Stainless Steel Appliance(s), Electric Water Heater, Water Purifier Owned
FlooringCarpet, Vinyl
Exterior
Lot Size4,792 sqft
Building Information
Year Built2022
Garage Spaces2
Land Information
APNR-14-2506-202E-0005
Lot Number5
Land UseOther
Legal DescriptionS13026 - WILCO RANCH PH 2 SEC 2, BLOCK E, LOT 5, 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
$295,725Estimated Mortgage Balance
$22,884Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$330,515
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,040 /month
Positive
Cash Flow Estimate:
$680 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$524/month
$456/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,701
$318,609
2025
$80,000
$238,609
$318,609
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,701
$318,609
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Velocio Mortgage Llc
Conventional
$311,345
No
First
Aug 18, 2023
Sep 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$295,725
$22,884
7%
93%
$1,867/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,380/mo
$2,323/mo
+$57/mo
9.0%
