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 2021
- Price/Sqft : $210.26
- 3 Days on Market
- MLS # : 14513984
- Updated Date : 02/05/2021 at 21:00
CONSTRUCTION
- Beds : 4
- Floor Size : 2,991 sqft
- Baths : 3 full , 1 half
Listing Agent
Britton Homes
Listing Agent's Description
BRITTON HOMES NEW CONSTRUCTION! Entry welcomes with 12-foot ceiling. Wood flooring throughout. Open family room features wall of windows and cast stone fireplace. Kitchen hosts generous island with built-in seating space. Adjoining dining area features two walls of windows. Game room with French doors just off family room. Primary suite includes bedroom with 14-foot ceiling. Double doors leads to primary bath with dual vanities, garden tub, separate glass-enclosed shower and two large walk-in closets. A guest suite and Hollywood bath add to this spacious four-bedroom home. Extended covered backyard patio. Mud room off three-car garage
SEE MORE
- 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)
- . 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)
PRICE & RENT TRENDS
Zip Code: 75009
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Zip Code: 75009
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $2,900 |
| EXPENSES | Loan Payment | -$2,184 |
| Property Tax | -$1,284 | |
| Property Insurance | -$200 | |
| HOA | -$139 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$1,006
|
||
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.
$628,900
PROJECTED PRICE
$2,900
PROJECTED RENT
0.46%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.94% |
| Appreciation Year (1-5) | 9.2% |
| Maintenance Year (1-5) | 3.00% |
| Vacancy | 6.93% |
| 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
$168,659
LOAN DETAILS
$2,184
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $157,225 |
| Loan Amount | $471,675 |
-0.08
YEARS SAVED
-$6
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$2,900
LIST RENT -
$0.97
LIST RENT PER SQFT
-
$2,861
COMP ESTIMATED VALUE -
$0.96
COMP AVG. RENT PER SQFT
Comps Range
-
3520 Clairborne Drive Celina, TX 4
- 4 beds 4 baths ∙ 2,991 Sqft ∙ Built 2021 4 beds 4 baths ∙ 2,991 Sqft ∙ Built 2021
![property image]()
- Rent
- Rent Per SQFT
- $2,900
- $0.97
-
2928 Bold Ruler Road Celina, TX 1
- 3 beds 3 baths ∙ 2,748 Sqft ∙ Built 2016 3 beds 3 baths ∙ 2,748 Sqft ∙ Built 2016
![property image]()
LEASED 07/13/20- Rent
- Rent Per SQFT
- $2,700
- $0.98
-
3038 Seattle Slew Drive Celina, TX 2
- 4 beds 3 baths ∙ 2,969 Sqft ∙ Built 2017 4 beds 3 baths ∙ 2,969 Sqft ∙ Built 2017
![property image]()
LEASED 12/14/19- Rent
- Rent Per SQFT
- $2,800
- $0.94
-
1427 Daisy Corner Drive Celina, TX 3
- 4 beds 3 baths ∙ 2,942 Sqft ∙ Built 2019 4 beds 3 baths ∙ 2,942 Sqft ∙ Built 2019
![property image]()
LEASED 01/01/21- Rent
- Rent Per SQFT
- $2,800
- $0.95
PROPERTY LISTING DETAILS
Britton Homes
1.866.250.5610
RentVest Property Management LLC
LIC TREC #9005027
MLS #: 14513984
Last Updated: 02/05/2021
