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 私人庄园 地块面积
其他
US$150 每月 维护/CC
US$1,449 月度税款
内置于 2026
MLS/房源编号 3531437
2 故事
烤箱
微波炉
Community - Trails Paths
Community - Suburban
Lot - Front Yard
Lot - Backyard
Parking - Private
前廊
Neighborhood View
Lot - Level
Lot - Native Plants
干衣机连接
内部
洗衣房
堆叠
洗衣机连接
室内台阶
开放式平面布局
食品储藏室
存储
Slab
地毯
乙烯基
Wood
照明
私人庭院
制冷 - 中央空调
Construction - Hardi Plank Type
Construction - Stone
Community - Common Grounds Area
Community - Courtyard
Community - Park
Community - Playground
Public Water
Public Sewer
Shingle
双层玻璃窗
每月总费用
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.