2082 FM 521 RD

4,866 SF

2.2

2004

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

2082 FM 521 RD BRAZORIA, TX 77422

4,866 SF

2.2

2004

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: TBT Real Estate

Welcome to your dream home on 2.46 fenced acres, offering a perfect blend of spacious living and functional workspace. The property features a spacious workshop complete with a half bath, windows, built-in cabinets, and shelving perfect for various projects or hobbies. The home features a flexible layout and an enclosed porch and enclosed cozy back patio, ideal for relaxation and gatherings. The primary bedroom, conveniently located on the first floor, boasts an expansive closet and an en suite bathroom with double vanities, a separate shower, and a luxurious tub. The additional bedrooms are equipped with Murphy beds, maximizing space and functionality. Upstairs, you'll find a generously sized bedroom that can serve multiple purposes, featuring a half bath, a wet bar, a mini fridge, and a wine fridge. This unique home seamlessly blends comfort, versatility, and outdoor space. Don’t miss this opportunity to own a property that truly has it all!

Virtual Tour Link

Listing Agent: Tammie Bell
Agent Mobile: 979-292-6163
Broker: TBT Real Estate

Houston Association of Realtors

	List Price:	$550,000
	List date:	09/26/2024
	Days on Rescover:	88
	MLS Source:	HAR
	MLS Number:	53930979
	MLS Data Sync:	12/23/2024 5:49 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.