9574 COUNTY ROAD 502
-
Rental Rate$0
Purchase Price-
Total InvestmentAutomated Valuation Modeling (AVM) uses machine learning algorithms to predict the rental rate for the subject property. These values are updated as often as monthly, based on closed transactions of similar properties in the area. Adjustments to the rental rate in the Rescover calculator will not affect the figures displayed on this card.
Offering 15+ AG exempt acres of picturesque land adorned with majestic mature and pecan trees surrounding the property. This property boasts a serene ambiance enveloped by a tranquil creek. Nestled near town and upcoming developments, it features a charming pond, adding to its appeal. The unrestricted nature of the land provides boundless possibilities it presents an ideal canvas for a single home or development project, promising boundless opportunities for realization. Enjoy the beauty of nature while being conveniently close to urban amenities and future prospects.
List Price: | $1,000,000 | |
---|---|---|
List date: | 01/31/2024 | |
Days on Rescover: | 349 | |
MLS Source: | NTREIS | |
MLS Number: | 20519706 | |
MLS Data Sync: | 1/14/2025 9:14 AM CST |
With an account you can view MLS price history.
Activate MLS History!Purchase Price | |
Plus: Title Charges | |
Plus: Rehab Expense | $0 |
Total Cost | $0 |
---|---|
Less: Loan Amount | () |
Plus: Loan Fees | |
Plus: Working Capital | $0 |
Total Investment | - |
Create an account
to view KPIs!
Mortgage Payment (P&I) | |
Property Tax | |
Property Insurance | |
Total Monthly Costs |
---|
INCOME | |
---|---|
Potential Rental Income | |
Vacancy Loss | |
Effective Income | |
OPERATING EXPENSES | |
Property Tax | |
Property Insurance | |
HOA | |
Property Management | |
Leasing Commissions | |
Property Maintenance | |
Utility Expenses | |
Other Expenses | |
Total Expenses | |
Net Operating Income | |
NON OPERATING EXPENSES | |
Monthly Debt Service | |
Capital Expenditures | |
Total Non Operating Expenses | |
Total Cash Flow |
Property Value The property value displayed in this table shows the expected appreciation you will realize over the next 30 years. |
---|
Rental Rate The rental rate displayed in this table shows the expected future rental rates you will achieve over the next 30 years. |
Monthly Cash Flow Monthly cash flow is the average amount expected to receive each month after operating expenses and debt service are paid. |
Gross Wealth Accumulation Gross Wealth Accumulation is the amount you would expect to receive at the end of each year, including cumulative cash flow, and the gross proceeds at the sale of the home. |
Net Gain on Investment |
View our full 30 year analysis
with an account!
Effective Income |
---|
Operating Expenses |
Net Operating Income |
Non Operating Expenses |
Annual Cash Flow |
View our full 30 year analysis
with an account!
Property Value |
---|
Loan Balance |
Cost of Sale |
Net Equity |
View detailed school information
with an account!
Offcanvas with body scrolling