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

5556 Greenview Court North Richland Hills, TX 76148

4 Beds 2 Baths 2,081 sqft Built 1999

$299,950

List Price

$1,830

$1.6K - $2K

Rent Est.

PROPERTY INFO

January 07, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1999
  • Price/Sqft : $144.14
  • 4 Days on Market
  • MLS # : 14495309
  • Updated Date : 01/07/2021 at 13:44
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,081 sqft
  • Baths : 2 full
Listing Agent

Berkshire Hathawayhs Penfed Tx

Listing Agent's Description

CUSTOM 4 BEDROOM, 2 BATHROOM SINGLE STORY HOME IN A GATED COMMUNITY IN NORTH RICHLAND HILLS! Split floor plan, primary suite with a garden tub, separate shower, & a large walk-in closet and has direct backyard access. All secondary bedrooms have walk in closets. Relax in the living room that features a cozy fireplace & large windows overlooking the backyard. Spend time with the family in the private backyard or on the patio! Located near Iron Horse Golf Course. Bring your style and updates! Buyer & Buyer Agent to verify all info including, but not limited to, room dimensions, features, schools. New roof Aug 2020. Refrig. Washer. Dryer will stay. No survey- buyer will need to purchase one.

SEE MORE

MARKET HIGHLIGHTS

  • # 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)
  • . Dallas has 7th largest concentration of high-tech jobs in the U.S. (Dallas Chamber)

PRICE & RENT TRENDS

Neighborhood: Meadowlakes Villas

NeighborhoodNIR Market*CityMarket2010Year20002019100k120k140k160k180k200k220k240k260k280kPrice in $88k298k

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

Neighborhood: Meadowlakes Villas

NeighborhoodNIR Market*CityMarket2010Year20002019 Q210001100120013001400150016001700180019002000Rent in $9452010

* 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
Snow Heights Elementary School Primary Regular 431 25 7
North Richland Middle School Middle Regular 827 57 7
Richland High School High Regular 2,137 135 7

Snow Heights Elementary School

  • Education Level: Primary
  • # of students: 431
  • # of teachers: 25
7
GreatSchools Rating

North Richland Middle School

  • Education Level: Middle
  • # of students: 827
  • # of teachers: 57
7
GreatSchools Rating

Richland High School

  • Education Level: High
  • # of students: 2,137
  • # of teachers: 135
7
GreatSchools Rating
 

$269,955$329,945$299,950

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 -$1,042
Property Tax -$658
Property Insurance -$147
HOA -$50
Property Management Fees -$99
CASH FLOW
-$166

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.

$299,950

PROJECTED PRICE

$1,830

PROJECTED RENT

0.61%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.74%
Appreciation Year (1-5) 11.9%
Maintenance Year (1-5) 8.00%
Vacancy 6.69%
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-$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$200k$400k$600k$800k$1.0M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$85,237

INVESTMENT

$85,237

Down Payment
$74,988
Rehab Estimate
$5,750
Closing Costs
$4,499

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 65% down payment or higher enables the proceeds from the asset to cover all costs.

$1,042

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $74,988
Loan Amount $224,963
See What Happens When You Reinvest Cash Flow

1.5

YEARS SAVED

$2,771

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
  • $0.88

    LIST RENT PER SQFT
  • $1,816

    COMP ESTIMATED VALUE
  • $0.87

    COMP AVG. RENT PER SQFT
Comps Range
$1,550
1$1,5502$1,6503$1,8304$2,0005$2,100
$2,100
RENT COMPS ANALYSIS
  • 5556 Greenview Court North Richland Hills, TX 3
    • 4 beds 2 baths ∙ 2,081 Sqft ∙ Built 1999 4 beds 2 baths ∙ 2,081 Sqft ∙ Built 1999
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $1,830
    • $0.88
    •  
  • 5624 Lamar Street Watauga, TX 1
    • 4 beds 2 baths ∙ 1,830 Sqft ∙ Built 2005 4 beds 2 baths ∙ 1,830 Sqft ∙ Built 2005
    property image
    LEASED 01/24/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,550
    • $0.85
    •  
  • 5512 Maurie Drive Haltom City, TX 2
    • 4 beds 2 baths ∙ 1,854 Sqft ∙ Built 1987 4 beds 2 baths ∙ 1,854 Sqft ∙ Built 1987
    property image
    LEASED 08/25/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,650
    • $0.89
    •  
  • 5720 Hilton Head Drive North Richland Hills, TX 4
    • 3 beds 2 baths ∙ 2,278 Sqft ∙ Built 2005 3 beds 2 baths ∙ 2,278 Sqft ∙ Built 2005
    property image
    LEASED 08/19/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,000
    • $0.88
    •  
  • 6601 Bear Hollow Court Watauga, TX 5
    • 4 beds 3 baths ∙ 2,415 Sqft ∙ Built 2000 4 beds 3 baths ∙ 2,415 Sqft ∙ Built 2000
    property image
    LEASED 09/07/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,100
    • $0.87
    •  
PROPERTY LISTING DETAILS
Alisa Runge
Berkshire Hathawayhs Penfed Tx
Wade Shoop
1.866.250.5610
RentVest Property Management LLC
LIC TREC #9005027
North Texas Real Estate Information Services ( NTREIS)
MLS #: 14495309
Last Updated: 01/07/2021
BESbswy