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 $2,047/month (MTR). Property supports flexible rental strategies including long-term, mid-term, and short-term rentals. Available as a full 22-unit portfolio or partial acquisition options including 11-unit, 4-unit, 2-unit groupings, or individual units. Rare chance to acquire a scalable, small-format BTR community in one of the fastest-growing submarkets north of Austin. Buyer to verify all information.
21,772 Sq Ft
1.0098 Đất riêng Kích thước lô
khác
150 US$ Hàng tháng Bảo trì/CC
1.449 US$ Thuế hàng tháng
Được tích hợp sẵn 2026
MLS/Mã danh sách 3531437
2 Câu chuyện
Lò nướng
Lò vi sóng
Community - Trails Paths
Community - Suburban
Lot - Front Yard
Lot - Backyard
Parking - Private
Front Porch
Neighborhood View
Lot - Level
Lot - Native Plants
Kết nối máy sấy
Bên trong
Phòng giặt ủi
Stacked
Kết nối máy giặt
Bậc thang nội thất
Mặt bằng mở
Pantry
Lưu trữ
Slab
Thảm
Vinyl
Gỗ
Chiếu sáng
Khu vườn riêng
Làm mát - Hệ thống điều hòa trung tâm
Construction - Hardi Plank Type
Construction - Stone
Community - Common Grounds Area
Community - Courtyard
Community - Park
Community - Playground
Public Water
Public Sewer
Shingle
Cửa sổ hai lớp kính
TỔNG CHI PHÍ HÀNG THÁNG
0 US$
0 US$
0 US$
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.