824 SHADY LAKE DR

2,874 SF

2.5

1984

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

824 SHADY LAKE DR BEDFORD, TX 76021

2,874 SF

2.5

1984

Mayfair Hills

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: Turner Fortune Real Estate LLC

Use our preferred lender All Western Mortgage, Inc. and get qualified to purchase this property with a fantastic interest rate with no points or lender fees! See below for rate options available as of 12.12.24. Conv as low as 5.875% , 6.095% APR FHA as low as 5.125% ,6.171% APR VA as low as 5.125% , 5.552% APR All Western Mortgage Inc. NMLS 14210 - Equal Housing Lender - 8345 West Sunset Road Suite 380 Las Vegas, Nevada 89113. All borrowers subject to credit qualifications. Not all borrowers will qualify as certain restrictions apply on all programs. The information contained in this material is not a guarantee to extend credit or lend. Rates subject to change based on market and are not guaranteed. Rates based on owner occupied transaction, 30 year fixed loan based on a 720 FICO score. All figures are estimates and are subject to change at any time. You will not find a more unique home in this awesome neighborhood.

Virtual Tour Link

Listing Agent: Michelle Bagrow
Broker Phone: 817-368-2935
Broker: Turner Fortune Real Estate LLC

North Texas Real Estate information Services

	List Price:	$449,999
	List date:	10/14/2024
	Days on Rescover:	89
	MLS Source:	NTREIS
	MLS Number:	20754183
	MLS Data Sync:	1/11/2025 5:16 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.