11212 CEDAR GULLY RD

4,600 SF

1979

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

11212 CEDAR GULLY RD BEACH CITY, TX 77523

4,600 SF

1979

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: Vip Realty

Discover this private oasis with an exceptional opportunity of a property featuring a main house, guest house & breathtaking 300 feet of waterfront views, set amidst palm trees. This unique estate spans 6.47 acres & offers a perfect blend of luxury & tranquility, making it an ideal retreat for families or entertaining guests. Spacious 5 bedrooms, each w/a walk-in closet. 2 sided fireplace. Inviting wine & bar area, perfect for gatherings overlooking the water. Expansive outdoor space featuring a stunning chlorine pool w/ a natural stone waterfall & a tanning ledge. Guest house ~ 1,000 sq.ft. is a charming retreat for visitors, offering privacy & comfort w/ outdoor sitting area & detached 3 car garage. Workshop room in garage for all of your tools. Two private driveways. This property is a true gem combining luxurious living w/the serenity of nature. Ideal Beach City location w/close access to I-10, Hwy 146 & 99 for easy commuting. Don’t miss your chance to own this remarkable estate!

Virtual Tour Link

Listing Agent: Stacy Lyon
Agent Mobile: 830-388-0668
Broker: Vip Realty

Houston Association of Realtors

	List Price:	$2,450,000
	List date:	10/01/2024
	Days on Rescover:	83
	MLS Source:	HAR
	MLS Number:	51560278
	MLS Data Sync:	12/23/2024 4:36 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.