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 $2,840/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.
| MLS # | 4711188 |
|---|---|
| Listing Type | For Sale |
| Style | See Remarks |
| Sub-Type | New Construction |
| Status | Active |
| Year | 2026 |
| Days On Site | 111 |
| Listing Provided By | Keller Williams Realty Lone Star | Robert Fischer |
| SQ Feet | 21,772 |
|---|---|
| Building(s) | 22 |
| Zoning | Residential |
| Acreage | 2.95 |
| Construction Materials | Hardi Plank Type, Stone |
|---|
| Parking Features | Private |
|---|
| Utilities | Cable Available, Electricity Available, High Speed Internet, Sewer Available, Water Available |
|---|
| List Aor | Austin Board Of Realtors |
|---|
| Property | 7562 |
|---|
| State | TX |
|---|---|
| County | Williamson |
| City | Hutto |
| Zip Code | 78634 |
| Area | HU |
| Community Name | Pinnelli Mayberry Sub |
| Listing VS Median (in Pinnelli Mayberry Sub) | |
Price: $5,000,000 low | high Med: $3,756,700 sqft: 21,772 low | high Med: 16,377 $ / sqft: $230 low | high Med: $229 On site: 111 low | high Med: 106 | |
| State | TX |
|---|---|
| County | Williamson |
| City | Hutto |
| Zip Code | 78634 |
| Area | HU |
| Community Name | Pinnelli Mayberry Sub |
| Listing VS Median (in Pinnelli Mayberry Sub) | |
Price: $5,000,000 low | high Med: $3,756,700 sqft: 21,772 low | high Med: 16,377 $ / sqft: $230 low | high Med: $229 On site: 111 low | high Med: 106 | |