11503 DAVIDSON RD

2,472 SF

1988

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

11503 DAVIDSON RD BEAUMONT, TX 77705

2,472 SF

1988

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: 2011 AMERICAN REAL ESTATE CO. LLC

Lovely all brick home in a country setting located in Hamshire-Fannett ISD. Open concept/split bedroom floor plan. Updated kitchen and baths. Kitchen features granite counters, work island, walk-in pantry, tile backsplash and stainless appliances. Large Primary bedroom with French doors to patio for private access. Huge updated bathroom with freestanding soaking tub, large walk-in tiled shower enclosure with double shower heads, and 2 walk-in closets. Oversized garage with unfinished bathroom has commode and sink shower unfinished. There are 2 rooms-could be used as pool house/bonus room/apt. Has plumbing for kitchen. Rear access to storage building. Inground pool, hot tub and large covered patio. Extra covered parking for boat or toys. Located on a dead end street.

Virtual Tour Link

Listing Agent: Dana Bellanger
Agent Office: 409-860-2900
Broker: 2011 AMERICAN REAL ESTATE CO. LLC

Houston Association of Realtors

	List Price:	$265,000
	List date:	10/15/2024
	Days on Rescover:	71
	MLS Source:	HAR
	MLS Number:	51892885
	MLS Data Sync:	12/25/2024 12:24 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.