Rare opportunity to acquire a 22-unit build-to-rent (BTR) portfolio in Hutto, TX, offered at $5,000,000 (~$227K/unit)—a substantial discount to its recent appraised value of $5,548,700 (~10% below appraisal), providing immediate built-in equity. Villas at Cottonwood Trail features 22 detached 2–3 bedroom homes (822–1,152 SF) with private yards and dedicated parking, designed for strong rental demand and long-term tenant retention. Strategically located minutes from Samsung, Tesla, Amazon, and major toll roads (SH-130, Hwy 79, I-35), the property benefits from rapid population growth and major employment drivers. Current underwriting reflects projected gross income of ~$436,500 for long-term rentals with NOI of ~$302,070 (6.03% cap), and ~$736,800 gross with NOI of ~$380,512 (7.60% cap) utilizing a mid-term rental strategy. Blended approach projects ~$341,291 NOI (~6.8% cap). Average rents are approximately $1,653/month (LTR) and $2,047/month (MTR). Property supports flexible rental strategies including long-term, mid-term, and short-term rentals. Available as a full 22-unit portfolio or partial acquisition options including 11-unit, 4-unit, 2-unit groupings, or individual units. Rare chance to acquire a scalable, small-format BTR community in one of the fastest-growing submarkets north of Austin. Buyer to verify all information.
21,772 Sq Ft
1.0098 Ιδιωτικά στρέμματα Μέγεθος παρτίδας
αλλα
150 $ Μηνιαία Συντήρηση/CC
1.449 $ Μηνιαίος φόρος
Ενσωματωμένο 2026
MLS/Αριθμός καταχώρισης 3531437
2 Ιστορίες
Pantry
Ανοιχτός χώρος
Εσωτερικά σκαλοπάτια
Σύνδεση πλυντηρίου
Στοιβαγμένο
Πλυσταριό
Εσωτερικό
Σύνδεση στεγνωτηρίου
Lot - Native Plants
Lot - Level
Lot - Front Yard
Lot - Backyard
Parking - Private
Front Porch
Neighborhood View
Φούρνος
Φούρνος μικροκυμάτων
Community - Trails Paths
Community - Suburban
Community - Playground
Community - Park
Community - Courtyard
Community - Common Grounds Area
Construction - Stone
Construction - Hardi Plank Type
Αποθήκευση
Slab
Χαλί
Βινύλιο
Ξύλο
Φωτισμός
Ιδιωτική αυλή
Ψύξη - Κεντρικός κλιματισμός
Public Water
Public Sewer
Shingle
Παράθυρα με διπλά τζάμια
ΣΥΝΟΛΙΚΟ ΜΗΝΙΑΙΟ ΚΟΣΤΟΣ
0 $
0 $
0 $