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 and dedicated parking, 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 私人莊園 地塊面積
其他
US$150 每月 維護/CC
US$1,449 每月稅款
內建於 2026
MLS/房源編號 3531437
2 故事
食品儲藏室
開放式平面設計
室內階梯
洗衣機接駁
堆疊
洗衣房
內部
乾衣機接駁
Lot - Native Plants
Lot - Level
Lot - Front Yard
Lot - Backyard
Parking - Private
前廊
Neighborhood View
烤箱
微波爐
Community - Trails Paths
Community - Suburban
Community - Playground
Community - Park
Community - Courtyard
Community - Common Grounds Area
Construction - Stone
Construction - Hardi Plank Type
儲存
Slab
地毯
乙烯基
Wood
照明
私人庭院
冷卻 - 中央空調
Public Water
Public Sewer
Shingle
雙層玻璃窗
每月總成本
US$0
US$0
US$0