102 OAK SHADOWS ST

4,614 SF

1961

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

102 OAK SHADOWS ST BAYTOWN, TX 77520

4,614 SF

1961

Roseland Oaks

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: Houcon Realty LLC

Owner's loan is assumable at only 4.25% ! With basically new roof new AC and solar panel, located on over 3/4 acre at the end of a tree lined cul de sac this beautiful house with 5 spacious bedrooms, second story bonus room and six bathrooms welcomes the whole family! Pull up in the circular drive near the grand fountain and enter through two double doors to your upgraded home. Modern kitchen with huge French fridge, double ovens, six burner professional grade gas cooktop, farm sink and quartz countertops. Primary bedroom with his and her closets/ dressing room, separate guest quarters, oversized two car garage and two car carport. HUGE family room with large fireplace. Inviting energy efficient sliding doors and huge entertaining patio with Summer kitchen. Fairly new hot-water heater, appliances, fresh paint, open plan with lots of natural light and too many custom touches to mention. Full solar panels will save you big on electricity bills !Don't miss the opportunity to buy!

Virtual Tour Link

Listing Agent: Alex luo
Agent Office: 281-624-7229
Broker: Houcon Realty LLC

Houston Association of Realtors

	List Price:	$459,000
	List date:	05/14/2024
	Days on Rescover:	224
	MLS Source:	HAR
	MLS Number:	92627646
	MLS Data Sync:	12/23/2024 7:24 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.