3133 BEACON HILL RD

1,102 SF

1984

CAP RATE
{{ percent(capRate, 1) }}

ROI
{{ percent(CoC, 1) }}

Property Value

Purchase Price

Managing property on behalf of {{ access?.behalfOf.firstName }} {{ access?.behalfOf.lastName }}

PRE-FORECLOSURE :: AUCTION SCHEDULED {{ longDate(preForeclosureFiling.auctionDate, 'N/A') }}

You’re viewing this property using financial parameters from your search, which differ from your default settings. You’ve adjusted the financial parameters for this property.
Click “Save” to keep these settings linked to this property when viewed in future sessions.

Calculator Running

3133 BEACON HILL RD ABILENE, TX 79601

1,102 SF

1984

Buck Creek

Proposed Cost {{currency(calcParams.purchaseprice)}}

Property Value {{ currency(propertyValue, 0, '-') }}

After Repair Value ({{currency(flipAfterRepairValueSF)}}/SF) {{currency(flipParams?.afterRepairValue)}}

Total Monthly Rent {{ currency(unitsTotalRentalRate) }}

Average Nightly Rate ({{ currency(strRentalRateSF, 2, '-') }}/SF) {{ currency(calcParams.strRentalRate, 0, '-') }}

Rooms

Avg Weekly Rate

Rental Rate {{ currency(monthlyRental, 0, '-') }}

Hold Period

Auto

AUTO

CAP RATE

ROI

Calculator Mode:

Property Type:

Rental Type:

Tenant Occupied
{{ propertyStore?.property?.mlsSource?.status }}

Custom Edits

Total Investment Initial Investment

Current Equity

Down Payment

{{ number(downpaymentWhole) }} %

Flip Only

Cash Required

Net Profit

BRRRR

Net Investment

10-Year Net Gain

Please review and edit this property's Financial History to continue.

Property Description Source: Abilene Group Premier Re. Adv.

Darling brick home rests under the shade of mature oak trees in the desired & accessible Heritage Parks neighborhood! Offering community gathering spot & playground, this community provides lifestyle living & neighborhood amenities. Open concept design uses square footage well making the main living space feel open & ample. Fresh new paint accented by vaulted ceiling & eye catching wood beam flow through living area & provide convenient access to bright dining room & well equipped kitchen. Solid surface flooring throughout makes for simple maintenance & includes tile & warm wood toned laminate flooring for a polished look. Split design creates primary bedroom privacy & features a full en suite bathroom for morning routine with ease. Two additional secondary rooms share full bathroom. Great rear facing patio provides shade & the perfect place to cookout with loved ones. Privacy fencing surrounds backyard creating your own oasis!

Virtual Tour Link

Listing Agent: Kristi Andrew
Broker Phone: 325-669-8963
Broker: Abilene Group Premier Re. Adv.

North Texas Real Estate information Services

	List Price:	$186,999
	List date:	07/18/2024
	Days on Rescover:	175
	MLS Source:	NTREIS
	MLS Number:	20677203
	MLS Data Sync:	1/9/2025 1:22 AM CST

DISCLAIMER: Rescover, Inc owns and operates the RESCOVER website (the "Site"). Any access of the Site or submission of information to the Site is subject to the Terms of Use. All information submitted to the Site comes from outside sources. Any adaptation of the information is based strictly on assumptions and projections, and are not purported to be actual results. Analysis of and projections made by RESCOVER are for its own purposes to ascertain its pre-determined criteria. All content on the Site accessed by you is "As Is" and without warranty of any kind, express or implied. RESCOVER is not an investment adviser, and does not provide advice of any kind. Any use of the information by you is strictly in accordance with the Terms of Use.