1504 W ELM ST

2,016 SF

1956

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

1504 W ELM ST BRECKENRIDGE, TX 76424

2,016 SF

1956

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: COPPERLEAF PROPERTIES

Classic three-bedroom, two-bathroom home with a detached two-room office, situated on over half an acre in a convenient location. Step inside to find a charming wood-burning fireplace in the cozy den, perfect for relaxing evenings. The eat-in kitchen features a gas stove, while the spacious master bedroom boasts an en suite bath and walk-in closet. Choose between a formal dining area or a second living room for entertaining. Outside, you'll find a six-car carport with storage, a workshop with a wood-burning stove, and a custom rock back patio for outdoor enjoyment. The roof and HVAC system are just two years old, and two of the three hot water heaters have been recently replaced. This home exudes potential and character, offering a unique opportunity for the discerning buyer.

Virtual Tour Link

Listing Agent: Kayce Smalley
Broker Phone: 254-522-1904
Broker: COPPERLEAF PROPERTIES

North Texas Real Estate information Services

	List Price:	$209,900
	List date:	08/01/2024
	Days on Rescover:	148
	MLS Source:	NTREIS
	MLS Number:	20687015
	MLS Data Sync:	12/27/2024 2:14 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.