817 N 3RD ST

4,571 SF

2024

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

817 N 3RD ST BELLAIRE, TX 77401

4,571 SF

2024

Frank L Holton

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: Century 21 Parisher Properties

New Construction - READY FOR MOVE IN! Custom home by long time Bellaire builder - Gregory Homes. Modern design with 5 bedrooms and 4 baths. Primary bath on 1st floor includes soaking tub, large shower, split vanities and 2 large walk-in closets. Double entry doors open to foyer and leads to spacious great room with built-in cabinets and direct vent fireplace. Dining area opens to beautiful kitchen featuring 48" double oven range and quartz countertops. Downstairs also includes double entry doors to study, secondary bedroom/bath, wine room, utility and mudroom. Second floor offers 3 bedrooms/baths, media/all purpose room, game room and lots of extra closets for storage. Spacious back patio with room for outdoor kitchen and yard large enough for a pool!

Virtual Tour Link

Listing Agent: Tami Denault
Agent Office: 832-604-6190
Broker: Century 21 Parisher Properties

Houston Association of Realtors

	List Price:	$1,625,000
	List date:	07/16/2024
	Days on Rescover:	160
	MLS Source:	HAR
	MLS Number:	62621984
	MLS Data Sync:	12/23/2024 1:57 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.