FM 171 E

1,288 SF

1940

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

FM 171 E BYERS, TX 76357

1,288 SF

1940

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: Texas Landmark Realtors

225 Acres Elrod Ranch. Incredible views for miles of the Red River Valley! Nice hilltop elevation makes for a perfect place to build your dream home or barndominium. Springfed pond running water even in drought conditions. 100 acres of cultivation to be planted in wheat. Great native grass pasture could be managed or planted into improved grasses for hay production. Nice stocker calf place for yearlings. Property is cross fenced. Electricity on site to old farmhouse and barn. Barn is approximately 40 x 50. Location: Approximately 5 miles west of Byers, TX. Approx 2 hours Northwest of Fort Worth. Approx. 45 minutes Northeast of Wichita Falls. Access: Paved Road Farm to Market 171. Terrain: Hilly with approximately 99% cleared. Cultivation: Approximately 100 acres previously planted in wheat. Could be converted to improved grass for warm season hay production. Water: 1 spring fed pond & one surface water pond. Electricity: On site. Wildlife: Whitetail deer, turkey, dove, ducks, feral hogs & varmints. Cattle: Stocking capacity depends on management but should carry aprox 20 cows calf pairs or 50 - 75 yearlings seasonal wheat & pasture grazing. Fencing: Fencing some is new along east boundary.Some in need of repair & replacement. Ag Exempt: Yes Minerals: Not offered. No production wells.

Virtual Tour Link

Listing Agent: Scott Cleveland
Broker Phone: 817-602-7617
Broker: Texas Landmark Realtors

North Texas Real Estate information Services

	List Price:	$787,500
	List date:	11/01/2024
	Days on Rescover:	55
	MLS Source:	NTREIS
	MLS Number:	20772382
	MLS Data Sync:	12/26/2024 8:44 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.