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

2800 Bird Creek Court Little Elm, TX 75068

3 Beds 2 Baths 1,870 sqft Built 2017

$278,500

List Price

$1,830

$1.6K - $2K

Rent Est.

PROPERTY INFO

November 14, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2017
  • Price/Sqft : $148.93
  • 2 Days on Market
  • MLS # : 14471497
  • Updated Date : 11/14/2020 at 21:00
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,870 sqft
  • Baths : 2 full
Listing Agent

Direct Realty

Listing Agent's Description

Paloma Creek Stunner - Prime corner lot with professional landscaping upgrades; STUDY with French Doors off entryway, large master suite with walk-in closet, open floor plan, gourmet cooktop, quartz countertops throughout! Neighborhood has 4 pools and clubhouses, hiking trails and in-neighborhood schools. Exactly what you're looking for, this one won't last.

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

Neighborhood: Paloma Creek South

NeighborhoodNIR Market*CityMarket2010Year20002019140k160k180k200k220k240k260k280k300k320kPrice in $123k336k

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

Neighborhood: Paloma Creek South

NeighborhoodNIR Market*CityMarket2010Year20002019 Q21200130014001500160017001800190020002100Rent in $11262171

* 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
Providence Elementary School Primary Regular 657 42 6
Navo Middle School Middle Regular 1,077 65 7
Denton High School High Regular 2,166 140 6

Providence Elementary School

  • Education Level: Primary
  • # of students: 657
  • # of teachers: 42
6
GreatSchools Rating

Navo Middle School

  • Education Level: Middle
  • # of students: 1,077
  • # of teachers: 65
7
GreatSchools Rating

Denton High School

  • Education Level: High
  • # of students: 2,166
  • # of teachers: 140
6
GreatSchools Rating
 

$250,650$306,350$278,500

PURCHASE PRICE

$1,647$2,013$1,830

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,830
EXPENSES Loan Payment -$1,028
Property Tax -$584
Property Insurance -$135
HOA -$67
Property Management Fees -$99
CASH FLOW
-$82

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.

$278,500

PROJECTED PRICE

$1,830

PROJECTED RENT

0.66%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.94%
Appreciation Year (1-5) 6.0%
Maintenance Year (1-5) 8.00%
Vacancy 6.93%
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

PROJECTED ANNUAL CASH FLOW

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

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

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

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$79,553

INVESTMENT

$79,553

Down Payment
$69,625
Rehab Estimate
$5,750
Closing Costs
$4,178

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 60% down payment or higher enables the proceeds from the asset to cover all costs.

$1,028

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $69,625
Loan Amount $208,875
See What Happens When You Reinvest Cash Flow

3.17

YEARS SAVED

$8,481

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $1,830

    LIST RENT
  • $0.98

    LIST RENT PER SQFT
  • $1,837

    COMP ESTIMATED VALUE
  • $0.98

    COMP AVG. RENT PER SQFT
Comps Range
$1,710
1$1,7102$1,8003$1,8304$1,8505$2,075
$2,075
RENT COMPS ANALYSIS
  • 2800 Bird Creek Court Little Elm, TX 3
    • 3 beds 2 baths ∙ 1,870 Sqft ∙ Built 2017 3 beds 2 baths ∙ 1,870 Sqft ∙ Built 2017
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $1,830
    • $0.98
    •  
  • 3024 Manuel Creek Drive Little Elm, TX 1
    • 3 beds 2 baths ∙ 1,755 Sqft ∙ Built 2016 3 beds 2 baths ∙ 1,755 Sqft ∙ Built 2016
    property image
    LEASED 03/09/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,710
    • $0.97
    •  
  • 516 Fossil Creek Drive Little Elm, TX 2
    • 3 beds 2 baths ∙ 1,900 Sqft ∙ Built 2018 3 beds 2 baths ∙ 1,900 Sqft ∙ Built 2018
    property image
    LEASED 02/29/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,800
    • $0.95
    •  
  • 812 Bird Creek Drive Little Elm, TX 4
    • 3 beds 2 baths ∙ 1,864 Sqft ∙ Built 2016 3 beds 2 baths ∙ 1,864 Sqft ∙ Built 2016
    property image
    LEASED 04/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,850
    • $0.99
    •  
  • 609 Fossil Creek Drive Little Elm, TX 5
    • 4 beds 2 baths ∙ 2,025 Sqft ∙ Built 2018 4 beds 2 baths ∙ 2,025 Sqft ∙ Built 2018
    property image
    LEASED 08/07/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,075
    • $1.02
    •  
PROPERTY LISTING DETAILS
Robert Parrish Ii
Direct Realty
Wade Shoop
1.866.250.5610
RentVest Property Management LLC
LIC TREC #9005027
North Texas Real Estate Information Services ( NTREIS)
MLS #: 14471497
Last Updated: 11/14/2020
BESbswy