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

713 Wolf Creek Drive Cleburne, TX 76033

3 Beds 2 Baths 1,450 sqft Built 2021

$225,990

List Price

$1,440

$1.3K - $1.6K

Rent Est.

PROPERTY INFO

Built 2021 NEW CONSTRUCTION
February 02, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2021
  • Price/Sqft : $155.86
  • 6 Days on Market
  • MLS # : 14510166
  • Updated Date : 02/02/2021 at 20:56
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,450 sqft
  • Baths : 2 full
Listing Agent

Century 21 Mike Bowman, Inc.

Listing Agent's Description

NEW COMMUNITY NOW SELLING!!~D.R. HORTON'S FABULOUS NEW EXPRESS HOMES COMMUNITY in CLEBURNE'S REMINGTON RIDGE OFFERING BEAUTIFUL AFFORDABLE HOMES!~Single Story 3-2-2 Bellvue Floorplan (Elevation B)-Estimated Completion Late Summer*Spacious efficient floorplan*Open concept Living,Dining & Kitchen with Stainless Steel Appliances,electric Range,Built-in Microwave,seating Island & Walk-In Pantry*Primary Bedroom with 5 foot Shower & Walk-In Closet*Ceramic tile Entry,Hallways,Kitchen,Utility Room & Bathrooms*Home is Connected Smart Home Technology*15 SEER heat pump HVAC system & radiant barrier roof decking*6 foot fenced rear yard,covered Back Patio,Landscape package,full sod,sprinkler system with rain sensor & more!

SEE MORE

MARKET HIGHLIGHTS

  • 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: 76033

ZipNIR Market*CityMarket2010Year20002019100k120k140k160k180k200k220k240kPrice in $88k243k

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

Zip Code: 76033

ZipNIR Market*CityMarket2010Year20002019 Q210001100120013001400150016001700Rent in $9011734

* 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
Marti Elementary School Primary Regular 417 29 4
Wheat Middle School Middle Regular 701 52 4
Cleburne High School High Regular 1,653 110 4

Marti Elementary School

  • Education Level: Primary
  • # of students: 417
  • # of teachers: 29
4
GreatSchools Rating

Wheat Middle School

  • Education Level: Middle
  • # of students: 701
  • # of teachers: 52
4
GreatSchools Rating

Cleburne High School

  • Education Level: High
  • # of students: 1,653
  • # of teachers: 110
4
GreatSchools Rating
 

$203,391$248,589$225,990

PURCHASE PRICE

$1,296$1,584$1,440

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,440
EXPENSES Loan Payment -$785
Property Tax -$556
Property Insurance -$111
Property Management Fees -$99
CASH FLOW
-$111

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.

$225,990

PROJECTED PRICE

$1,440

PROJECTED RENT

0.64%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.74%
Appreciation Year (1-5) 7.5%
Maintenance Year (1-5) 3.00%
Vacancy 6.69%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$100k$200k$300k$400k$500k$600k$700k

PROJECTED ANNUAL CASH FLOW

11530-$4.0k-$2.0k$0.0$2.0k$4.0k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$100k$200k$300k$400k$500k$600k$700k

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$61,887

INVESTMENT

$61,887

Down Payment
$56,498
Rehab Estimate
$2,000
Closing Costs
$3,390

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 60% down payment or higher enables the proceeds from the asset to cover all costs.

$785

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $56,498
Loan Amount $169,493
See What Happens When You Reinvest Cash Flow

1.67

YEARS SAVED

$2,610

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $1,440

    LIST RENT
  • $0.99

    LIST RENT PER SQFT
  • $1,428

    COMP ESTIMATED VALUE
  • $0.99

    COMP AVG. RENT PER SQFT
Comps Range
$1,325
1$1,3252$1,4403$1,595
$1,595
RENT COMPS ANALYSIS
  • 713 Wolf Creek Drive Cleburne, TX 2
    • 3 beds 2 baths ∙ 1,450 Sqft ∙ Built 2021 3 beds 2 baths ∙ 1,450 Sqft ∙ Built 2021
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $1,440
    • $0.99
    •  
  • 1315 Joslin Street Cleburne, TX 1
    • 3 beds 2 baths ∙ 1,294 Sqft ∙ Built 2018 3 beds 2 baths ∙ 1,294 Sqft ∙ Built 2018
    property image
    LEASED 01/11/21
    • Rent
    • Rent Per SQFT
    •  
    • $1,325
    • $1.02
    •  
  • 1211 Davis Street Cleburne, TX 3
    • 3 beds 2 baths ∙ 1,674 Sqft ∙ Built 2020 3 beds 2 baths ∙ 1,674 Sqft ∙ Built 2020
    property image
    LEASED 07/24/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,595
    • $0.95
    •  
PROPERTY LISTING DETAILS
Carol Holloway Stoneham
Century 21 Mike Bowman, Inc.
Wade Shoop
1.866.250.5610
RentVest Property Management LLC
LIC TREC #9005027
North Texas Real Estate Information Services ( NTREIS)
MLS #: 14510166
Last Updated: 02/02/2021
BESbswy