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
1.0098 프라이빗 에이커스 롯트 크기
기타
US$150 월간 유지보수/CC
US$1,449 월별 세금
Built in 2026
MLS/리스팅 ID 3531437
2 스토리
오븐
전자레인지
Community - Trails Paths
Community - Suburban
Lot - Front Yard
Lot - Backyard
Parking - Private
프론트 포치
Neighborhood View
Lot - Level
Lot - Native Plants
건조기 연결
내부
세탁실
Stacked
세탁기 연결
실내 계단
오픈 플로어 플랜
팬트리
저장
슬래브
카펫
비닐
우드
조명
프라이빗 야드
냉방 - 중앙 에어컨
Construction - Hardi Plank Type
Construction - Stone
Community - Common Grounds Area
Community - Courtyard
Community - Park
Community - Playground
Public Water
Public Sewer
싱글
이중창
월 총 비용
US$0
US$0
US$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.