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 프라이빗 에이커스 롯트 크기
투자
US$150 월간 유지보수/CC
US$630 월별 세금
Built in 2026
MLS/리스팅 ID 8431363
2 스토리
3 유닛
Public Sewer
Public Water
Construction - Stone
냉방 - 중앙 에어컨
조명
프라이빗 야드
우드
카펫
비닐
슬래브
실내 계단
오픈 플로어 플랜
팬트리
저장
내부
전자레인지
오븐
Construction - Hardi Plank Type
세탁실
세탁기 연결
건조기 연결
Stacked
Parking - Private
프론트 포치
싱글
이중창
반려동물 동반 가능
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.