21356 HIGHWAY 90 N

1,681 SF

1987

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

21356 HIGHWAY 90 N BEDIAS, TX 77831

1,681 SF

1987

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: Navasota Realty

Unrestricted! Charming 3 bedroom 2 bath. 2024 renovation. Mixed-use residential and/or commercial 3.188 acres directly on TX-90. Located in fast growing area of Bedias, in the beautiful Grimes County. Public Water, MidSouth Power & Fiber Optics available. This versatile piece of land offers endless possibilities. Dreamt of having your home and business all in one location, well here is your dream come true. College Station and Navasota are about 30 miles away. Did I mention unrestricted! Can be divided! Call for details! Note: Video is of entire 8 acres

Virtual Tour Link

Listing Agent: Tanya Emanuel
Agent Mobile: 936-689-3065
Broker: Navasota Realty

Houston Association of Realtors

	List Price:	$279,000
	List date:	12/23/2024
	Days on Rescover:	2
	MLS Source:	HAR
	MLS Number:	90930991
	MLS Data Sync:	12/24/2024 7:12 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.