Work with a dedicated Real Estate Advisor who will take your financial preferences and help you select and acquire properties that fit your criteria. Learn more
REQUEST INFO
SCHEDULE APPOINTMENT
It's free, with no obligation
PROPERTY INFO
FACTS
- Single Family
- Built In 2020
- Price/Sqft : $230.06
- 7 Days on Market
- MLS # : 7659613
- Updated Date : 11/30/2020 at 16:17
CONSTRUCTION
- Beds : 4
- Floor Size : 2,829 sqft
- Baths : 3 full
Listing Agent
Team Price Real Estate
Listing Agent's Description
Buffington Homes San Saba plan. Our buyers tell us they love this one story home! Open concept living area but with privacy at bedrooms is a perfect mix in this 2829 sqft home. 4 bedrooms with 3 full baths, PLUS a gameroom that’s perfect for the kiddos or a movie-night media room. Soaring 10’ ceilings and 8’ doors throughout the home add to the spacious feel of this home. Family room flows out onto the extended covered patio featuring an outdoor stone fireplace perfect for inside-out entertaining. 12’ sliding glass doors open you up to the outdoor living space and provide wonderful views to the backyard from the inside. The family room, kitchen and breakfast area flow together with plenty of room for family and friends. Extensive wood-look tile at the main flooring areas that gives the look of wood flooring with the durability of tile. Chef’s kitchen boasts Valle Nevado granite countertops over white cabinets and a stainless built-in Whirlpool appliance package. A raised bartop for additional seating (with pendant lighting) overlooks the kitchen, and a food-prep center-island completes the package. Owner’s retreat is something special to escape to… A beautiful bay window area looks out to the backyard and accent tray ceilings add to the spacious feel of the room. The owner’s bath lives like a spa with a deep soaking corner tub and a shower that includes a seating area. Includes calming Snowdrift White cabinets with quartz countertops. Located on a large 1.5 acre homesite with plenty of room to roam. Exterior of the home features brick, stone and stucco and includes a 3-car garage to hold all the toys. Section 5 of Rutherford West is the last section! It’s your final chance to be a part of this wonderful acreage community.
SEE MORE
- Austin metro employment growth is at 3.4% and predicted to grow at 2.9% in 2019 (USMayors.org, 2018)
- Companies with headquarters and major regional presence in Austin: Dell, Whole Foods, Apple, AMD, IBM, Flextronics, Google, Facebook, National Instruments, and Freescale Semiconductor. Apple announced an investment of $1 billion in a new 133-acre campus in Austin accommodating an additional 5,000 employees.
- Austin metro has 70% labor force participation rate, one of the highest in the nation and higher than the national rate 62.8% (USMayors.org, 2018)
- Austin ranks #7 in total venture capital deals flow with $1.84 billion venture funding flowing in to the metro in 2019, an increase of 19.5% from the previous year (Crunchbase News, 2020)
- Austin metro contributes to 8.4% of Texas state economy i.e. Gross State Product (USMayors.org, 2018)
- #1 in U.S. Cities attracting the most workers and a preferred destination for job movers (LinkedIn, August 2018; Glassdoor May 2018 )
- Austin metro economy is worth over $153 billion in Gross Metro Product and projected to grow to $162 billion in 2019 (USMayors.org, 2018)
- #2 in Top 10 cities for entrepreneurs and start-ups (Business.org, 2018)
- #3 on Best Cities for Renters (Smart Asset, July 2018)
- #1 in 125 Best Places to Live in the USA (U.S. News, 2019)
PRICE & RENT TRENDS
Zip Code: 78619
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Zip Code: 78619
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $3,100 |
| EXPENSES | Loan Payment | -$2,401 |
| Property Tax | -$1,118 | |
| Property Insurance | -$186 | |
| HOA | -$45 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$750
|
||
This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 10% of earned rent to cover both maintenance and periods of vacancy.
$650,830
PROJECTED PRICE
$3,100
PROJECTED RENT
0.48%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.79% |
| Appreciation Year (1-5) | 7.3% |
| Maintenance Year (1-5) | 3.00% |
| Vacancy | 6.80% |
| Length of Stay Years | 2 |
PROJECTED ACCUMULATED WEALTH
30 YEAR PROJECTION
- Cash Flow
- Appreciation
- Principal
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
TOTAL CASH OUT OF POCKET
INVESTMENT
$174,470
LOAN DETAILS
$2,401
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $162,708 |
| Loan Amount | $488,123 |
0.33
YEARS SAVED
$712
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$3,100
LIST RENT -
$1.1
LIST RENT PER SQFT
-
$3,084
COMP ESTIMATED VALUE -
$1.09
COMP AVG. RENT PER SQFT
Comps Range
-
1586 Nature View Loop Driftwood, TX 2
- 4 beds 3 baths ∙ 2,829 Sqft ∙ Built 2020 4 beds 3 baths ∙ 2,829 Sqft ∙ Built 2020
![property image]()
- Rent
- Rent Per SQFT
- $3,100
- $1.10
-
16351 Fm 150 W Driftwood, TX 1
- 4 beds 3 baths ∙ 2,652 Sqft ∙ Built 1975 4 beds 3 baths ∙ 2,652 Sqft ∙ Built 1975
![property image]()
LEASED 12/30/19- Rent
- Rent Per SQFT
- $2,900
- $1.09
PROPERTY LISTING DETAILS
1.512.963.4092
Team Price Real Estate
1.866.250.5610
RentVest Property Management LLC
LIC TREC #9005027
MLS #: 7659613
Last Updated: 11/30/2020
