3504 LLANO TRL

Blueprint1,632 SF
3
2
2002
N/A
CAP RATE
{{ percent(capRate, 1) }}
ROI
{{ percent(CoC, 1) }}

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

Property Value

{{ currency(calcParams.purchaseprice, 0, '-') }}

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.
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, '-') }}
AUTO
{{ firstProformaYearRaw.fiscalYear }}
 
CAP RATE
{{ firstProformaYearRaw.fiscalYear }}
 
ROI
 
Calculator Mode:
Property Type:
Rental Type:
  • Tenant Occupied
  • {{ propertyStore?.property?.mlsSource?.status }}
Custom Edits

Total Investment Initial Investment

{{ currency(netEquity) }}

Current Equity
{{ number(downpaymentWhole) }} %
Flip Only
{{ currency(flipTotalCashInvested) }}
Cash Required
{{ currency(flipNetProfit) }}
Net Profit
BRRRR
{{ currency(flipNetInvestmentAfterRefi) }}
Net Investment
{{ currency(accumulationOfWealth) }}
10-Year Net Gain
Property Description Source: Texas Dreams Real Estate, LLC

Privacy, security and an intimate gated neighborhood! This Cottage style home has great floor plan with a versatile front bonus room. Host family dinners in your formal dining or have home office or second living area. Split bedrooms feature wood like floors and ceiling fans and are close to secondary bathroom. These bedrooms are split from living area and primary bedroom. Laundry area is off this hall and leads to double garage with plenty of room for storage. Step into your large open kitchen featuring gas stove, pantry and big island and breakfast bar for convenience. This kitchen also has a dine in breakfast area with a big bright window. All of this overlooks large living area with a wood floor. Walk into the spacious primary bedroom and private bath. Enjoy the covered patio for family cookouts and big storage shed for extra storage or lawn equipment. All of this centrally located in Arlington with easy access to Globe Life Field, Six Flags, ATT Cowboy Stadium and hundreds of great restaurants and fun shopping. Freshly painted inside but you can put your personal decorating touches into this cute home to make it yours. Listing Broker to represent Sellers only. No Buyer representation by listing Broker. Buyer must have own agent.

Virtual Tour Link
Avatar
Listing Agent: Debbie McCullough
Broker Phone: 817-354-7111
Broker: Texas Dreams Real Estate, LLC
NTREIS
North Texas Real Estate information Services
List Price: $339,999
List date: 12/08/2024
Days on Rescover: 15
MLS Source: NTREIS
MLS Number: 20793217
MLS Data Sync: 12/23/2024 9:49 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.

Offcanvas with body scrolling