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 2015
- Price/Sqft : $102.44
- 2 Days on Market
- MLS # : 1124752
- Updated Date : 02/07/2021 at 04:06
CONSTRUCTION
- Beds : 4
- Floor Size : 1,806 sqft
- Baths : 2 full
Listing Agent
T J Lewis Real Estate
Listing Agent's Description
***INVESTORS SPECIAL*** Tenant occupied property, great for those looking to start their investment portfolio! This gorgeous Lennar home is located in the Bunny Trail subdivision and features a beautiful open concept floorplan with a great sized living room and kitchen. This kitchen offers a breakfast bar, plenty of cabinet space, a pantry, granite countertops, and beautiful pendant lights. Each of the secondary bedrooms is a great size and offers plenty of closet space. The owner's suite features an en-suite bathroom with a separate shower and tub, double vanities, and a walk-in closet. Let’s not forget to mention the amazing yard that is fully fenced in and features a irrigation system. This home is conveniently located near schools, shopping, and Fort Hood as well. This home won’t last long, don’t miss out!
SEE MORE
- Austin metro has 70% labor force participation rate, one of the highest in the nation and higher than the national rate 62.8% (USMayors.org, 2018)
- Austin ranks #7 in total venture capital deals flow with $1.84 billion venture funding flowing in to the metro in 2019, an increase of 19.5% from the previous year (Crunchbase News, 2020)
- Austin metro contributes to 8.4% of Texas state economy i.e. Gross State Product (USMayors.org, 2018)
- #1 in U.S. Cities attracting the most workers and a preferred destination for job movers (LinkedIn, August 2018; Glassdoor May 2018 )
- Austin metro economy is worth over $153 billion in Gross Metro Product and projected to grow to $162 billion in 2019 (USMayors.org, 2018)
- #2 in Top 10 cities for entrepreneurs and start-ups (Business.org, 2018)
- #3 on Best Cities for Renters (Smart Asset, July 2018)
- #1 in 125 Best Places to Live in the USA (U.S. News, 2019)
- Austin metro employment growth is at 3.4% and predicted to grow at 2.9% in 2019 (USMayors.org, 2018)
- Companies with headquarters and major regional presence in Austin: Dell, Whole Foods, Apple, AMD, IBM, Flextronics, Google, Facebook, National Instruments, and Freescale Semiconductor. Apple announced an investment of $1 billion in a new 133-acre campus in Austin accommodating an additional 5,000 employees.
PRICE & RENT TRENDS
Neighborhood: Goodnight Ranch
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Goodnight Ranch
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,350 |
| EXPENSES | Loan Payment | -$643 |
| Property Tax | -$384 | |
| Property Insurance | -$122 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
$102
|
||
This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 16% of earned rent to cover both maintenance and periods of vacancy.
$185,000
PROJECTED PRICE
$1,350
PROJECTED RENT
0.73%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 2.50% |
| Appreciation Year (1-5) | 3.1% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 8.48% |
| 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
$54,775
LOAN DETAILS
$643
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $46,250 |
| Loan Amount | $138,750 |
4.58
YEARS SAVED
$8,276
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,350
LIST RENT -
$0.75
LIST RENT PER SQFT
-
$1,324
COMP ESTIMATED VALUE -
$0.73
COMP AVG. RENT PER SQFT
Comps Range
-
6112 Taffinder Lane Killeen, TX 3
- 4 beds 2 baths ∙ 1,806 Sqft ∙ Built 2015 4 beds 2 baths ∙ 1,806 Sqft ∙ Built 2015
![property image]()
- Rent
- Rent Per SQFT
- $1,350
- $0.75
-
5108 Bridle Drive Killeen, TX 1
- 4 beds 2 baths ∙ 1,717 Sqft ∙ Built 2006 4 beds 2 baths ∙ 1,717 Sqft ∙ Built 2006
![property image]()
LEASED 10/29/19- Rent
- Rent Per SQFT
- $1,125
- $0.66
-
6506 Cool Creek Drive Killeen, TX 2
- 3 beds 2 baths ∙ 1,597 Sqft ∙ Built 2015 3 beds 2 baths ∙ 1,597 Sqft ∙ Built 2015
![property image]()
LEASED 12/17/19- Rent
- Rent Per SQFT
- $1,250
- $0.78
-
2507 Hector Drive Killeen, TX 4
- 4 beds 2 baths ∙ 1,910 Sqft ∙ Built 2013 4 beds 2 baths ∙ 1,910 Sqft ∙ Built 2013
![property image]()
LEASED 06/05/20- Rent
- Rent Per SQFT
- $1,450
- $0.76
PROPERTY LISTING DETAILS
T J Lewis Real Estate
1.866.250.5610
RentVest Property Management LLC
LIC TREC #9005027
MLS #: 1124752
Last Updated: 02/07/2021
