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
5818 Liverpool Street 
Celina, TX
75009
5 Beds 4 Baths 4,000 sqft
Built 2020
INVESTimate
$425,580
List Price
$114,779
REQUEST INFO
SCHEDULE APPOINTMENT
It's free, with no obligation
PROPERTY INFO
FACTS
- Built In 2020
- Price/Sqft : $106.40
- 2 Days on Market
- MLS # : 14420467
- Updated Date : 08/25/2020 at 22:00
CONSTRUCTION
- Beds : 5
- Floor Size : 4,000 sqft
- Baths : 4 full
Listing Agent
Homesusa.com
Listing Agent's Description
MLS# 14420467 - Built by First Texas Homes - November completion! ~ Welcome home to space for everyone. Featuring a curved staircase and high vaulted family room ceiling, this home is sure to please. The study, game room and media room ensure that there is room for the whole family. The open kitchen features double ovens and a large island. The covered patio is the perfect place to begin or end your day. The wood-look tile, featured downstairs, is both durable and beautiful. This home puts the joy in coming home.
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
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
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 | $3,280 |
| EXPENSES | Loan Payment | -$1,570 |
| Property Tax | -$901 | |
| Property Insurance | -$258 | |
| HOA | -$46 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
$406
|
||
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.
$425,580
PROJECTED PRICE
$3,280
PROJECTED RENT
0.77%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.94% |
| Appreciation Year (1-5) | 9.22% |
| Maintenance Year (1-5) | 3.00% |
| Vacancy | 6.93% |
| Length of Stay Years | 2 |
TOTAL CASH OUT OF POCKET
INVESTMENT
$114,779
LOAN DETAILS
$1,570
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $106,395 |
| Loan Amount | $319,185 |
9.58
YEARS SAVED
$71,906
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$3,280
LIST RENT -
$0.82
LIST RENT PER SQFT
-
$3,253
COMP ESTIMATED VALUE -
$0.81
COMP AVG. RENT PER SQFT
Comps Range
-
5818 Liverpool Street Celina, TX 3
- 5 beds 4 baths ∙ 4,000 Sqft ∙ Built 2020 5 beds 4 baths ∙ 4,000 Sqft ∙ Built 2020
![property image]()
- Rent
- Rent Per SQFT
- $3,280
- $0.82
-
6141 Gloucester Drive Aubrey, TX 1
- 5 beds 4 baths ∙ 3,978 Sqft ∙ Built 2017 5 beds 4 baths ∙ 3,978 Sqft ∙ Built 2017
![property image]()
LEASED 06/24/19- Rent
- Rent Per SQFT
- $2,700
- $0.68
-
1709 Forest Park Drive Prosper, TX 2
- 4 beds 4 baths ∙ 3,874 Sqft ∙ Built 2015 4 beds 4 baths ∙ 3,874 Sqft ∙ Built 2015
![property image]()
LEASED 08/26/19- Rent
- Rent Per SQFT
- $3,250
- $0.84
-
4130 Dewberry Lane Prosper, TX 4
- 4 beds 5 baths ∙ 3,704 Sqft ∙ Built 2017 4 beds 5 baths ∙ 3,704 Sqft ∙ Built 2017
![property image]()
LEASED 04/23/19- Rent
- Rent Per SQFT
- $3,400
- $0.92
PROPERTY LISTING DETAILS
Homesusa.com
1.866.250.5610
RentVest Property Management LLC
LIC TREC #9005027
MLS #: 14420467
Last Updated: 08/25/2020
