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

2401 Buelingo Lane Fort Worth, TX 76131

3 Beds 2 Baths 2,145 sqft Built 2017

$295,000

List Price

$1,810

$1.6K - $2K

Rent Est.

PROPERTY INFO

January 30, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2017
  • Price/Sqft : $137.53
  • 2 Days on Market
  • MLS # : 14508068
  • Updated Date : 01/30/2021 at 13:45
CONSTRUCTION
  • Beds : 3
  • Floor Size : 2,145 sqft
  • Baths : 2 full
Listing Agent

Realty Bank Group

Listing Agent's Description

Unique SOLAR POWERED 1 Story 3 Bedroom with Study, Gorgeous Wooden Floors on All Rooms and Living Area, Upgraded Light Fixtures and Ceiling Fans, Crown Moldings, Wi-Fi controlled Garage Door Opener and Keypad, Ring Doorbell, Solar Powered Flood Lights, Large Corner Lot, Keller ISD, and Owner's Good Care is a BONUS... What else do you need??? Please come and check this house out before it is too late. Having an Open House on Sunday, Jan 31st.

SEE MORE

MARKET HIGHLIGHTS

  • . Dallas has 7th largest concentration of high-tech jobs in the U.S. (Dallas Chamber)
  • # 1 in the country for job growth in 2017 (2.6% growth, 91,700 new jobs) (US Census, Forbes, 2017)
  • Dallas metro's economy is worth $579 billion in Gross Metro Product and projected to grow to $613 billion in 2019 (USMayors.org, 2018)
  • Home to 20 Fortune 500 headquarters, 39 Fortune 1000 headquarters and 12 of Forbes' top private companies (Fortune)
  • Dallas metro contributes to 31.9%% of Texas state economy i.e. Gross State Product (USMayors.org, 2018)
  • Dallas metro has 67.1% labor force participation rate higher than the national rate 62.8% (USMayors.org, 2018)

PRICE & RENT TRENDS

Zip Code: 76131

ZipNIR Market*CityMarket2010Year20002019110k120k130k140k150k160k170k180k190k200k210k220k230k240kPrice in $104k243k

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

Zip Code: 76131

ZipNIR Market*CityMarket2010Year20002019 Q210001100120013001400150016001700Rent in $9191734

* 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
Sunset Valley Elementary School Primary Regular NA
Fossil Ridge High School High Regular 2,308 133 7
Sunset Valley Elementary School Primary Unknown NA

Sunset Valley Elementary School

  • Education Level: Primary
  • # of students:
  • # of teachers:
NA
GreatSchools Rating

Fossil Ridge High School

  • Education Level: High
  • # of students: 2,308
  • # of teachers: 133
7
GreatSchools Rating

Sunset Valley Elementary School

  • Education Level: Primary
  • # of students:
  • # of teachers:
NA
GreatSchools Rating
 

$265,500$324,500$295,000

PURCHASE PRICE

$1,629$1,991$1,810

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,810
EXPENSES Loan Payment -$1,025
Property Tax -$676
Property Insurance -$151
HOA -$52
Property Management Fees -$99
CASH FLOW
-$193

This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 14% of earned rent to cover both maintenance and periods of vacancy.

$295,000

PROJECTED PRICE

$1,810

PROJECTED RENT

0.61%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.78%
Appreciation Year (1-5) 6.7%
Maintenance Year (1-5) 8.00%
Vacancy 6.39%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$100k$200k$300k$400k$500k$600k$700k$800k$900k

PROJECTED ANNUAL CASH FLOW

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

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$100k$200k$300k$400k$500k$600k$700k$800k$900k

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$83,925

INVESTMENT

$83,925

Down Payment
$73,750
Rehab Estimate
$5,750
Closing Costs
$4,425

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 70% down payment or higher enables the proceeds from the asset to cover all costs.

$1,025

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $73,750
Loan Amount $221,250
See What Happens When You Reinvest Cash Flow

1.33

YEARS SAVED

$2,045

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $1,810

    LIST RENT
  • $0.84

    LIST RENT PER SQFT
  • $1,818

    COMP ESTIMATED VALUE
  • $0.85

    COMP AVG. RENT PER SQFT
Comps Range
$1,750
1$1,7502$1,7903$1,8004$1,8105$1,850
$1,850
RENT COMPS ANALYSIS
  • 2401 Buelingo Lane Fort Worth, TX 4
    • 3 beds 2 baths ∙ 2,145 Sqft ∙ Built 2017 3 beds 2 baths ∙ 2,145 Sqft ∙ Built 2017
    • Rent
    • Rent Per SQFT
    •  
    • $1,810
    • $0.84
    •  
  • 7720 Berrenda Drive Fort Worth, TX 1
    • 3 beds 2 baths ∙ 2,131 Sqft ∙ Built 2013 3 beds 2 baths ∙ 2,131 Sqft ∙ Built 2013
    LEASED 08/21/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,750
    • $0.82
    •  
  • 2421 Senepol Way Fort Worth, TX 2
    • 3 beds 2 baths ∙ 2,150 Sqft ∙ Built 2015 3 beds 2 baths ∙ 2,150 Sqft ∙ Built 2015
    LEASED 08/04/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,790
    • $0.83
    •  
  • 2409 Simmental Road Fort Worth, TX 3
    • 4 beds 2 baths ∙ 2,045 Sqft ∙ Built 2016 4 beds 2 baths ∙ 2,045 Sqft ∙ Built 2016
    LEASED 09/02/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,800
    • $0.88
    •  
  • 2301 Senepol Way Fort Worth, TX 5
    • 3 beds 2 baths ∙ 2,145 Sqft ∙ Built 2015 3 beds 2 baths ∙ 2,145 Sqft ∙ Built 2015
    LEASED 02/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,850
    • $0.86
    •  
PROPERTY LISTING DETAILS
Joe Yoon
Realty Bank Group
Wade Shoop
1.866.250.5610
RentVest Property Management LLC
LIC TREC #9005027
North Texas Real Estate Information Services ( NTREIS)
MLS #: 14508068
Last Updated: 01/30/2021
BESbswy