18157 STATE HIGHWAY 87 S

1,060 SF

1941

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

18157 STATE HIGHWAY 87 S CALL, TX 75933

1,060 SF

1941

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: Re/Max Ranch and Residential

155-acre (+/-) of unrestricted naturally rolling terrain, perfect for a homestead or weekend getaway, and has unparalleled commercial potential. Property includes live water frontage on Trout Creek and Big Cow Creek. The property includes a cozy 2-bedroom, 1-bath cabin with an attached 1-car garage, two covered equipment sheds, an unfinished efficiency cabin, and several outbuildings and beautiful manicured yard for a park like setting. Conventional septic system and newly updated water well. A 50 Amp RV hookup adds extra convenience. Timber exemption in place and the entire acreage features well-maintained high lines, numerous established trails, accessing and exploring the property is a breeze. While the majority of the acreage is timberland and ready to be harvested, the area around the cabin is cleared & kept in a park like setting. The acreage includes beautiful hardwood bottoms perfect for hunting.

Virtual Tour Link

Listing Agent: Angela McDonald
Agent Office: 409-384-7773
Broker: Re/Max Ranch and Residential

Houston Association of Realtors

	List Price:	$999,500
	List date:	10/02/2024
	Days on Rescover:	86
	MLS Source:	HAR
	MLS Number:	67787165
	MLS Data Sync:	12/27/2024 4:07 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.