943 BONITA ST

1,096 SF

1995

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

943 BONITA ST BAYOU VISTA, TX 77563

1,096 SF

1995

Bayou Vista

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: UTR TEXAS, REALTORS

Great 2-2-1 Canal Front Home Facing East in Beautiful Bayou Vista with Boat House, Party Deck and Catwalk. The kitchen has been updated with Stainless appliances, Gas stove, gorgeous Granite counters and a built-in table with granite top and storage underneath. The living room has high ceilings, ceiling fan and a walk of windows. Beautiful laminate floors in living room, dining room, kitchen and baths. Laundry room upstairs. Coil and condensing unit replaced 2023, Water softener 2024, Trim painted 2024 and party deck, catwalk and fishing pier painted November 2024(per seller). This home is designed for entertaining with a breezeway, covered deck and a party deck. Enjoy relaxing on the covered deck and fishing from the fishing pier. RV pad with 50-amp 220 volt (per seller). Bird Watchers and Fishermans Paradise.

Virtual Tour Link

Listing Agent: Sylvia Pinson
Agent Mobile: 409-692-2900
Broker: UTR TEXAS, REALTORS

Houston Association of Realtors

	List Price:	$399,700
	List date:	11/13/2024
	Days on Rescover:	40
	MLS Source:	HAR
	MLS Number:	38005753
	MLS Data Sync:	12/22/2024 8:19 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.