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

19537 Vilamoura Street Pflugerville, TX 78660

3 Beds 2 Baths 2,388 sqft Built 2003

$342,900

List Price

$1,970

$1.8K - $2.2K

Rent Est.

PROPERTY INFO

January 16, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2003
  • Price/Sqft : $143.59
  • 2 Days on Market
  • MLS # : 7791684
  • Updated Date : 01/16/2021 at 18:28
CONSTRUCTION
  • Beds : 3
  • Floor Size : 2,388 sqft
  • Baths : 2 full
Listing Agent

Levi Rodgers Real Estate Group

Listing Agent's Description

In the heart of Central Texas is this timeless 3 bedroom, 2 bathroom home, awaiting its new owners. This home, designed with a fluid layout, encompasses an open dining, living, and kitchen area. The living room is warm, inviting, and equipped with a cozy brick fireplace. The adjoining kitchen features stainless steel appliances, durable countertops, a middle island, and ample space to store all of your supplies in the pantry. A spacious breakfast area overlooks and leads to a private covered patio within an expansive fenced backyard. The primary bedroom is tucked away towards the back of the home for optimal privacy. An en-suite bathroom with double vanity sinks and a resort-style walk-in shower makes this entire room feel like an owner’s retreat. This exquisite home also includes a water softener, a laundry room with overhead cabinets, an oversized 2 car garage, and a bonus study. This location provides easy access to HWY 130, schools, Costco, Stonehill shopping, tolls, and more.

SEE MORE

MARKET HIGHLIGHTS

  • 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)
  • 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)

PRICE & RENT TRENDS

Neighborhood: Fairways of Blackhawk

NeighborhoodNIR Market*CityMarket2010Year20002019120k140k160k180k200k220k240k260k280k300k320k340k360k380k400kPrice in $116k410k

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

Neighborhood: Fairways of Blackhawk

NeighborhoodNIR Market*CityMarket2010Year20002019 Q2100011001200130014001500160017001800190020002100Rent in $9942157

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

SCHOOLS

NAME EDUCATIONAL LEVEL SCHOOL TYPE # OF STUDENTS # OF TEACHERS GREATSCHOOLS RATING
Murchison Elementary School Primary Regular 710 44 8
Kelly Lane Middle School Middle Regular 1,071 65 8
Hendrickson High School High Regular 2,771 160 8

Murchison Elementary School

  • Education Level: Primary
  • # of students: 710
  • # of teachers: 44
8
GreatSchools Rating

Kelly Lane Middle School

  • Education Level: Middle
  • # of students: 1,071
  • # of teachers: 65
8
GreatSchools Rating

Hendrickson High School

  • Education Level: High
  • # of students: 2,771
  • # of teachers: 160
8
GreatSchools Rating
 

$308,610$377,190$342,900

PURCHASE PRICE

$1,773$2,167$1,970

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,970
EXPENSES Loan Payment -$1,191
Property Tax -$783
Property Insurance -$161
HOA -$32
Property Management Fees -$99
CASH FLOW
-$296

This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 15% of earned rent to cover both maintenance and periods of vacancy.

$342,900

PROJECTED PRICE

$1,970

PROJECTED RENT

0.57%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.79%
Appreciation Year (1-5) 6.7%
Maintenance Year (1-5) 8.00%
Vacancy 6.80%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$200k$400k$600k$800k$1.0M

PROJECTED ANNUAL CASH FLOW

11530-$8.0k-$6.0k-$4.0k-$2.0k$0.0$2.0k$4.0k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$200k$400k$600k$800k$1.0M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$96,619

INVESTMENT

$96,619

Down Payment
$85,725
Rehab Estimate
$5,750
Closing Costs
$5,144

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 75% down payment or higher enables the proceeds from the asset to cover all costs.

$1,191

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $85,725
Loan Amount $257,175
See What Happens When You Reinvest Cash Flow

0.58

YEARS SAVED

$808

INTEREST SAVED

CASH FLOW REINVESTMENT

The time & interest saved by applying each month's positive cash flow towards loan principal pay down.

  • $1,970

    LIST RENT
  • $0.82

    LIST RENT PER SQFT
  • $2,060

    COMP ESTIMATED VALUE
  • $0.86

    COMP AVG. RENT PER SQFT
Comps Range
$1,945
1$1,9452$1,9703$1,9754$2,0005$2,150
$2,150
RENT COMPS ANALYSIS
  • 19537 Vilamoura Street Pflugerville, TX 2
    • 3 beds 2 baths ∙ 2,388 Sqft ∙ Built 2003 3 beds 2 baths ∙ 2,388 Sqft ∙ Built 2003
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $1,970
    • $0.82
    •  
  • 19421 Brent Knoll Dr Pflugerville, TX 1
    • 3 beds 2 baths ∙ 2,232 Sqft ∙ Built 2009 3 beds 2 baths ∙ 2,232 Sqft ∙ Built 2009
    property image
    LEASED 08/13/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,945
    • $0.87
    •  
  • 19704 Vilamoura Street Pflugerville, TX 3
    • 3 beds 2 baths ∙ 2,281 Sqft ∙ Built 2003 3 beds 2 baths ∙ 2,281 Sqft ∙ Built 2003
    property image
    LEASED 09/23/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,975
    • $0.87
    •  
  • 3608 Glastonbury Trail Pflugerville, TX 4
    • 3 beds 3 baths ∙ 2,333 Sqft ∙ Built 2010 3 beds 3 baths ∙ 2,333 Sqft ∙ Built 2010
    property image
    LEASED 04/08/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,000
    • $0.86
    •  
  • 19512 Moorlynch Avenue Pflugerville, TX 5
    • 4 beds 3 baths ∙ 2,533 Sqft ∙ Built 2007 4 beds 3 baths ∙ 2,533 Sqft ∙ Built 2007
    property image
    LEASED 08/30/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,150
    • $0.85
    •  
PROPERTY LISTING DETAILS
Levi Rodgers
1.210.331.7000
Levi Rodgers Real Estate Group
Wade Shoop
1.866.250.5610
RentVest Property Management LLC
LIC TREC #9005027
Austin/Central Texas Realty Information Services ( ACTRIS)
MLS #: 7791684
Last Updated: 01/16/2021
BESbswy