3096 HAPPY SWANER LN

Blueprint952 SF
0
0
1940
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: Capitol Ranch Real Estate

This is a pristine 148+/- Acre ranch located in Northeast McLennan County, just 25 minutes from Waco. This is a highly improved ranch where you can experience your own private 25+/- Acre lake stocked with trophy bass, custom barndominium, producing pastures, mature hardwoods, and excellent hunting. This is a serene landscape that is perfect for a full-time residence or weekend getaway. The 40’ x 80’ heated and cooled barndominium holds private living quarters of around 1,600sqft of living space and includes 1-bedroom, full kitchen with propane range, 1-bathroom, walk-in pantry, and cozy living room. The rest of the barndominium is fantastic for endless toys and the perfect setup for entertaining guests, featuring a stone outdoor fireplace and exceptional views of the lake. The large overhangs spanning 40’x 70’ offer excellent cover along with 4 large 12’ tall bay doors. Attached to the barndominium is a 40’ x 40’ shop that is also heated and cooled. In the shop comes an Atlas car lift, and ample outlets for various machines and equipment. Both the barndominium and shop have been professionally spray foamed and the concrete floors stained. Land/Topography: Currently used for hay production. Multiple mature oaks and pecan trees dot the landscape throughout with large groups towards the rear of the ranch where a wet weather creek meanders through. For additional surface water you will find a smaller pond next to the lake that is also stocked with various species of fish. The septic system is a large capacity unit, designed for any additional housing along with a newly installed propane tank. Other Improvements: On the property is a metal pavilion right by the lake that is another great spot for cleaning the days catch or entertaining guests. 2 deer blinds along with a protein feeder, 2 corn feeders, and a fish feeder convey with the property. Another 25’x 50’ metal pavilion is in place for equipment storage with electricity and water supplied to it.

Virtual Tour Link
Avatar
Listing Agent: Justin Witt
Broker Phone: (855) 968-1200
Broker: Capitol Ranch Real Estate
ABOR
Austin Board of REALTORS®
List Price: $1,895,000
List date: 10/18/2024
Days on Rescover: 75
MLS Source: ABOR
MLS Number: 6030678
MLS Data Sync: 12/31/2024 10:47 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.

Offcanvas with body scrolling