807 MARY LAKE DR

2,490 SF

3.5

1955

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

807 MARY LAKE DR BRYAN, TX 77802

2,490 SF

3.5

1955

Ridgecrest

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: Home & Ranch Real Estate

UNIQUE INVESTMENT OPPORTUNITY in the Heart of the City - This recently remodeled home offers an incredible opportunity with both a spacious MAIN HOUSE and an independent GUESTHOUSE, perfect for generating rental income or housing extended family. Nestled on a large lot with mature trees and a shaded backyard, the property provides both privacy and charm, all within a prime city location. The main house features approximately 2,000 SQFT of living space, offering 3 generous bedrooms and 2.5 bathrooms. It boasts a cozy built-in chimney, as well as gas fixtures throughout, including a range, hot water heater, and central heating. The independent guesthouse, approximately 400 SQFT, includes its own living area, kitchenette, bedroom, and bathroom. This self-contained unit is ideal for use as an Airbnb, extended stays, or as a private retreat, with proven income potential. Don’t miss out on this one-of-a-kind property with endless possibilities for both living and income generation.

Virtual Tour Link

Listing Agent: Melinda Scott
Broker Phone: (979) 272-1759
Broker: Home & Ranch Real Estate

Austin Board of REALTORS®

	List Price:	$340,000
	List date:	12/19/2024
	Days on Rescover:	7
	MLS Source:	ABOR
	MLS Number:	4374737
	MLS Data Sync:	12/25/2024 8:34 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.