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, dedicated parking and potential options for a front courtyard and covered carport. 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
2.947 プライベート・エーカーズ ロットサイズ
投資
$150 月次 保守/CC
$630 月々の税金
Built in 2026
MLS/物件ID 8431363
2 ストーリー
3 ユニット
Public Sewer
Public Water
Construction - Stone
冷房 - セントラル空調
照明
プライベートヤード
ウッド
カーペット
ビニール
スラブ
室内階段
オープンフロアプラン
パントリー
ストレージ
内部
電子レンジ
オーブン
Construction - Hardi Plank Type
ランドリールーム
洗濯機の接続
乾燥機接続
積み重ね
Parking - Private
フロントポーチ
シングル
二重ガラス窓
ペット可
月額総費用
$0
$0
$0
The data relating to real estate for sale on this web site comes in part from the Austin Board of REALTORS® (Unlock MLS). Information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. All information deemed reliable but not guaranteed and should be independently verified. All properties are subject to prior sale, change or withdrawal.
©2026 Austin Board of REALTORS® / Unlock MLS. All rights reserved.