416 Thistle Ln

Maxwell, TX 78656
image0

5 bd, 3 ba | 2,609 sqft | Built in 2024

slider image
slider image
slider image
List Price
$343,490

Initial Investment

$93,601

Purchase Price

$343,490

Down Payment

25%

Rent

$2,140

Total Return

$161,877

Annualized Return

21.1%

Cap Rate

4.1%

Gross Yield

7.5%

Cash Flow

-$4,849

Appreciation

9.2%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Unspecified

Lease Start

-

Lease End

-

Lot Size

4,922

HOA

$60/mo

Flood Risk

Not Required

Designed with families in mind, this spacious home includes modern finishes from top to bottom, including stainless steel appliances, granite countertops and open living spaces. This two-story home has a bonus loft and walk-in closets, so there’s plenty of extra space. With five bedrooms, this floor plan can fit your unique needs, from growing a family to having your own home office. Host cookouts in your very own private backyard or cook family meals in an open kitchen that’s also perfect for entertaining. Rates as low as 4.99% & up to $10,000 Closing Costs. * Please see Onsite for all details - subject to change without notice.

See more in Analysis
Kevin Guerin
Guerin Property Services
TX Agent License #610683

Annual Financial Highlights

Expected Rent

$24,396

Expenses

-$4,331

Property Taxes

-$6,240

Loan Payments

-$18,674

Net Cash Flow

-$4,849

See more in Financials

Property Characteristics

Buyer's Agent

An experienced local, licensed real estate broker/agent will represent you in this transaction. They will negotiate on your behalf, from your first offer through closing.
  • You can contact your Agent with questions even before making an offer.
  • A professional home inspection will be conducted prior to closing.  This inspection, paid for by Roofstock, will be conducted by a Roofstock-affiliated vendor.  As soon as the report is ready, your Agent will discuss the findings with you and help with any next steps.

Property Management

Why choose?
From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.

Similar Listings



Listing Courtesy of:Daniel Wilson
Agent License 0467364
New Home Now
Certified Agent Brokerage:Kevin Guerin
Guerin Property Services
TX Brokerage License 9000203
SourceAustin/Central Texas Real Estate Information Service (ACTRIS)
MLS #5735214
Last Updated: 07/26/2024 13:07
Disclaimer: The accuracy of this information is deemed reliable but not guaranteed or warrantied. All information should be independently verified before making purchase decisions. Information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The content relating to real estate for sale on this website appears courtesy of the Multiple Listing Service (MLS) listed as the “Source” on this page. Individual listings appear with the permission of the real estate brokerage identified under the “Listing Agent” on this page.