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

8800 Brushy Springs Drive Mckinney, TX 75071

4 Beds 3 Baths 2,999 sqft Built 2021

$534,050

List Price

$2,720

$2.5K - $3K

Rent Est.

PROPERTY INFO

Built 2021 NEW CONSTRUCTION
January 19, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2021
  • Price/Sqft : $178.08
  • 6 Days on Market
  • MLS # : 14502859
  • Updated Date : 01/23/2021 at 10:30
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,999 sqft
  • Baths : 3 full
Listing Agent

Highland Homes Realty

Listing Agent's Description

MLS# 14502859 - Built by Highland Homes - July completion! ~ 2 story, 4 bedrooms, 3 baths, study, family room, dining with wine hutch, game room, media, extended master bedroom, extended covered patio & 3 car wide garage. Popular 2 story plan with elevation D, uplights & beautiful white brick on premium 60 foot lot! Smart Home package and gas line to patio! Kitchen has extra cabinet upgrade & undercounter lights. Gorgeous stone fireplace & 8 foot interior door package! Raised plugs, conduits for flat screen TV mounts in the family room, master, game room & media! Drop in soaker tub in master bath. More design options coming soon!

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: 75071

ZipNIR Market*CityMarket2010Year20002019140k160k180k200k220k240k260k280k300k320k340k360kPrice in $123k360k

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

Zip Code: 75071

ZipNIR Market*CityMarket2010Year20002019 Q21200130014001500160017001800190020002100Rent in $11262171

* 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
Press Elementary School Primary Regular 495 40 5
Scott Johnson Middle School Middle Regular 876 65 6
Mckinney North High School High Regular 2,089 134 8

Press Elementary School

  • Education Level: Primary
  • # of students: 495
  • # of teachers: 40
5
GreatSchools Rating

Scott Johnson Middle School

  • Education Level: Middle
  • # of students: 876
  • # of teachers: 65
6
GreatSchools Rating

Mckinney North High School

  • Education Level: High
  • # of students: 2,089
  • # of teachers: 134
8
GreatSchools Rating
 

$480,645$587,455$534,050

PURCHASE PRICE

$2,448$2,992$2,720

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,720
EXPENSES Loan Payment -$1,855
Property Tax -$1,006
Property Insurance -$200
HOA -$100
Property Management Fees -$99
CASH FLOW
-$540

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.

$534,050

PROJECTED PRICE

$2,720

PROJECTED RENT

0.51%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.94%
Appreciation Year (1-5) 7.0%
Maintenance Year (1-5) 3.00%
Vacancy 6.93%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$200k$400k$600k$800k$1.0M$1.2M$1.4M$1.6M

PROJECTED ANNUAL CASH FLOW

11530-$12k-$10k-$8.0k-$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$1.2M$1.4M$1.6M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$143,523

INVESTMENT

$143,523

Down Payment
$133,513
Rehab Estimate
$2,000
Closing Costs
$8,011

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

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

$1,855

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $133,513
Loan Amount $400,538
See What Happens When You Reinvest Cash Flow

0.42

YEARS SAVED

$662

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $2,720

    LIST RENT
  • $0.91

    LIST RENT PER SQFT
  • $2,744

    COMP ESTIMATED VALUE
  • $0.91

    COMP AVG. RENT PER SQFT
Comps Range
$2,650
1$2,6502$2,7003$2,7204$2,9005$2,950
$2,950
RENT COMPS ANALYSIS
  • 8800 Brushy Springs Drive Mckinney, TX 3
    • 4 beds 3 baths ∙ 2,999 Sqft ∙ Built 2021 4 beds 3 baths ∙ 2,999 Sqft ∙ Built 2021
    • Rent
    • Rent Per SQFT
    •  
    • $2,720
    • $0.91
    •  
  • 8025 Deep Water Cove Mckinney, TX 1
    • 4 beds 3 baths ∙ 2,786 Sqft ∙ Built 2017 4 beds 3 baths ∙ 2,786 Sqft ∙ Built 2017
    LEASED 08/06/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,650
    • $0.95
    •  
  • 408 Lake Weatherford Mckinney, TX 2
    • 4 beds 4 baths ∙ 3,129 Sqft ∙ Built 2018 4 beds 4 baths ∙ 3,129 Sqft ∙ Built 2018
    LEASED 09/09/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,700
    • $0.86
    •  
  • 7812 Wichita Falls Boulevard Mckinney, TX 4
    • 4 beds 4 baths ∙ 3,127 Sqft ∙ Built 2017 4 beds 4 baths ∙ 3,127 Sqft ∙ Built 2017
    LEASED 09/04/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,900
    • $0.93
    •  
  • 7916 Wichita Falls Boulevard Mckinney, TX 5
    • 5 beds 5 baths ∙ 3,195 Sqft ∙ Built 2017 5 beds 5 baths ∙ 3,195 Sqft ∙ Built 2017
    LEASED 09/16/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,950
    • $0.92
    •  
PROPERTY LISTING DETAILS
Ben Caballero
Highland Homes Realty
Wade Shoop
1.866.250.5610
RentVest Property Management LLC
LIC TREC #9005027
North Texas Real Estate Information Services ( NTREIS)
MLS #: 14502859
Last Updated: 01/23/2021
BESbswy