113 Tudanca St
Hutto, TX 78634
List Price
$425,000
Initial Investment
$117,068Purchase Price
$425,000
Down Payment
25%
Rent
$2,100
Total Return
$216,661
Annualized Return
20.4%
Cap Rate
2.0%
Gross Yield
5.9%
Cash Flow
-$15,307
Appreciation
11.4%
Reset to DefaultEdit Assumptions
Features
Occupancy
Month To Month
Lease Start
11/07/2019
Lease End
M/M
Property Type
Condo
Lot Size
8,276
HOA
$56/mo
Flood Risk
Not Required
- Seller is working on repairing the below items from inspection report making this an ideal property for a new or seasoned investor:
1) Water stains were noted on the ceiling. Recommend evaluation and repairs as needed by a qualified professional.(Health) During inspection attic hatch was not able to be accessed due to the access being prevented by the occupants’ belongings. Recommend re inspection once access is available. There is an area of drywall cutout and not repaired. Recommend repairs by a contractor
- A rated neighborhood and schools
- This two-story, four-bedroom, three full-bathroom home is located in the Villas at Star Ranch Neighborhood
- Great location quick access to 130, 45 and 79 Hwys
- Stainless Steel appliances
- Attractive current market and five year appreciation percentage
See more in Analysis
Annual Financial Highlights
Expected Rent
$23,940Expenses
-$6,642Property Taxes
-$9,500Loan Payments
-$23,105Net Cash Flow
-$15,307See more in Financials
Similar Listings