325 PILGRIM RD

2,551 SF

2004

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

325 PILGRIM RD ABILENE, TX 79602

2,551 SF

2004

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: Coldwell Banker Apex, REALTORS

Beautiful maintained 2,551sf home with 4 bedrooms & 3 baths on 2.47 acres. Located close to Wiley schools, shopping & more. House repainted two years ago. Large fenced backyard with built in sprinkler system. All fixtures have been updated, new hvac system installed June 2024. Both water heaters replaced in the last two years. New roof installed 6 years ago & freshly painted two years ago. Spacious Master bedroom with full walk-in closet, built-in shelving & drawers. Master bath has two sinks, standup shower & large tub with jets. Kitchen has granite countertops, large granite island & stainless-steel dishwasher. All windows have custom blinds. Yards have been professionally fertilized. The detached 30’x 60’ steel building shop with three bay doors. Shop is heavily insulated with fire retardant foam, two mini-split AC-heaters, cable, landline & Internet. House has portable gas powered backup generator, exterior plug for generator was professionally wired directly to main breaker.

Virtual Tour Link

Listing Agent: Destry Gideon
Broker Phone: 325-690-4000
Broker: Coldwell Banker Apex, REALTORS

North Texas Real Estate information Services

	List Price:	$680,000
	List date:	06/20/2024
	Days on Rescover:	185
	MLS Source:	NTREIS
	MLS Number:	20652663
	MLS Data Sync:	12/22/2024 5:19 PM 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.