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

4821 Ash Street North Richland Hills, TX 76180

4 Beds 3 Baths 2,591 sqft Built 2020

$344,853

List Price

$1,790

$1.6K - $2K

Rent Est.

PROPERTY INFO

Built 2020 NEW CONSTRUCTION
December 04, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2020
  • Price/Sqft : $133.10
  • 4 Days on Market
  • MLS # : 14480639
  • Updated Date : 12/03/2020 at 22:00
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,591 sqft
  • Baths : 3 full
Listing Agent

Vivo Realty

Listing Agent's Description

New construction on a corner lot and in an established neighborhood! This Spacious home with an open floor plan awaits you! The kitchen features a functional granite Island, stainless steel appliances, and an L shaped walk in panty. The split bedroom floor plan provides privacy. This wonderful home also offers a second master bedroom. The shaded backyard has privacy and is tremendous place to relax. The covered porch has a gas line which would be great for an outdoor fire pit or gas grill. The fourth bedroom can also be a study or home office. The foam insulation provides energy efficiency.

SEE MORE

MARKET HIGHLIGHTS

  • 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)
  • . 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)

PRICE & RENT TRENDS

Zip Code: 76180

ZipNIR Market*CityMarket2010Year20002019120k130k140k150k160k170k180k190k200k210k220k230k240kPrice in $115k244k

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

Zip Code: 76180

ZipNIR Market*CityMarket2010Year20002019 Q210001100120013001400150016001700Rent in $9871786

* 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
Jack C. Binion Elementary School Primary Regular 796 47 6
Richland Middle School Middle Regular 660 43 4
Birdville High School High Regular 2,083 125 7

Jack C. Binion Elementary School

  • Education Level: Primary
  • # of students: 796
  • # of teachers: 47
6
GreatSchools Rating

Richland Middle School

  • Education Level: Middle
  • # of students: 660
  • # of teachers: 43
4
GreatSchools Rating

Birdville High School

  • Education Level: High
  • # of students: 2,083
  • # of teachers: 125
7
GreatSchools Rating
 

$310,368$379,338$344,853

PURCHASE PRICE

$1,611$1,969$1,790

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,790
EXPENSES Loan Payment -$1,272
Property Tax -$757
Property Insurance -$177
Property Management Fees -$99
CASH FLOW
-$515

This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 9% of earned rent to cover both maintenance and periods of vacancy.

$344,853

PROJECTED PRICE

$1,790

PROJECTED RENT

0.52%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.78%
Appreciation Year (1-5) 8.3%
Maintenance Year (1-5) 3.00%
Vacancy 6.39%
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-$10k-$8.0k-$6.0k-$4.0k-$2.0k$0.0

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$93,386

INVESTMENT

$93,386

Down Payment
$86,213
Rehab Estimate
$2,000
Closing Costs
$5,173

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

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

$1,272

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $86,213
Loan Amount $258,640
See What Happens When You Reinvest Cash Flow

0.08

YEARS SAVED

$25

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $1,790

    LIST RENT
  • $0.69

    LIST RENT PER SQFT
  • $2,401

    COMP ESTIMATED VALUE
  • $0.93

    COMP AVG. RENT PER SQFT
Comps Range
$1,790
1$1,7902$2,2003$2,5004$2,975
$2,975
RENT COMPS ANALYSIS
  • 4821 Ash Street North Richland Hills, TX 1
    • 4 beds 3 baths ∙ 2,591 Sqft ∙ Built 2020 4 beds 3 baths ∙ 2,591 Sqft ∙ Built 2020
    • Rent
    • Rent Per SQFT
    •  
    • $1,790
    • $0.69
    •  
  • 5801 Robins Way North Richland Hills, TX 2
    • 4 beds 3 baths ∙ 2,812 Sqft ∙ Built 2001 4 beds 3 baths ∙ 2,812 Sqft ∙ Built 2001
    LEASED 02/13/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,200
    • $0.78
    •  
  • 6025 Pedernales Ridge North Richland Hills, TX 3
    • 3 beds 2 baths ∙ 2,565 Sqft ∙ Built 2005 3 beds 2 baths ∙ 2,565 Sqft ∙ Built 2005
    LEASED 08/25/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,500
    • $0.97
    •  
  • 8517 Newman Drive North Richland Hills, TX 4
    • 4 beds 3 baths ∙ 2,888 Sqft ∙ Built 2004 4 beds 3 baths ∙ 2,888 Sqft ∙ Built 2004
    LEASED 08/19/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,975
    • $1.03
    •  
PROPERTY LISTING DETAILS
Alfonso Gonzalez
Vivo Realty
Wade Shoop
1.866.250.5610
RentVest Property Management LLC
LIC TREC #9005027
North Texas Real Estate Information Services ( NTREIS)
MLS #: 14480639
Last Updated: 12/03/2020
BESbswy