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
INVESTimate
$175,000
List Price
$52,125
REQUEST INFO
It's free, with no obligation
PROPERTY INFO
FACTS
- Built In 1986
- Price/Sqft : $128.68
- 1 Days on Market
- MLS # : 14420998
- Updated Date : 08/25/2020 at 19:36
CONSTRUCTION
- Beds : 3
- Floor Size : 1,360 sqft
- Baths : 2 full
Listing Agent
Coldwell Banker Realty
Listing Agent's Description
Great location - close to freeway and Joe Pool Lake. Three bedrooms, two baths. Tile entryway, large living with laminate wood flooring dining area also has laminate. Kitchen has stainless gas range and dishwasher. Split bedrooms. Master bath has separate tub-shower. Two secondary BR's and full bath split from master. Property is offered AS-IS conventional or cash. Professional photos will be uploaded.
SEE MORE
- . 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: Westchester
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Westchester
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
PROJECTED ACCUMULATED WEALTH
30 YEAR PROJECTION
- Cash Flow
- Appreciation
- Principal
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
INCOME | Rent | $1,520 |
EXPENSES | Loan Payment | -$646 |
Property Tax | -$426 | |
Property Insurance | -$106 | |
Property Management Fees | -$99 | |
CASH FLOW
$244
|
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.
$175,000
PROJECTED PRICE
$1,520
PROJECTED RENT
0.87%
PROJECTED RENT / PRICE RATIO
Expense Inflation | 2.50% |
Rental Growth Year (1-5) | 3.94% |
Appreciation Year (1-5) | 9.52% |
Maintenance Year (1-5) | 8.00% |
Vacancy | 6.93% |
Length of Stay Years | 2 |
TOTAL CASH OUT OF POCKET
INVESTMENT
$52,125
LOAN DETAILS
$646
MONTHLY LOAN PAYMENT
Term | 30 Years |
Interest | 4.25% |
Down Payment | $43,750 |
Loan Amount | $131,250 |
11.17
YEARS SAVED
$33,267
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,520
LIST RENT -
$1.12
LIST RENT PER SQFT
-
$1,357
COMP ESTIMATED VALUE -
$1
COMP AVG. RENT PER SQFT
Comps Range
PROPERTY LISTING DETAILS
Coldwell Banker Realty
1.866.250.5610
RentVest Property Management LLC
LIC TREC #9005027
MLS #: 14420998
Last Updated: 08/25/2020