405 BEASLEY RD

2,370 SF

1983

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

405 BEASLEY RD COMBINE, TX 75159

2,370 SF

1983

Pleasant View

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: Results Property Group, LLC

**Cozy Ranch-Style Home on 3 Acres!** Welcome to your new happy place! This charming 3-bedroom, 2-bathroom ranch-style home is all about comfort and style. The open concept layout makes it perfect for hanging out with family and friends, and the cozy fireplace will be your go-to spot for those chilly nights. The farmhouse kitchen is ready for your culinary adventures, and it flows seamlessly into the dining and living areas—great for entertaining or just relaxing after a long day. You’ll love how bright and airy the space feels! Step outside, and you’ll find yourself in a stunning wooded 3-acre corner lot, complete with a peaceful creek that adds to the natural beauty. The covered back patio is perfect for sipping your morning coffee or unwinding with a book, while the extended wooden deck with built in bench seating is ideal for summer BBQs and gatherings. Need some extra space for storage or hobbies? You've got it! There’s a 10x20 metal building and a 10x16 shop just waiting for your tools and projects. Plus, the circle driveway makes coming and going a breeze! This place is a hidden gem, offering the perfect escape from the city life. Don’t miss out on this amazing opportunity - come check it out and see why this could be your forever home! Roof replaced 2024. Main HVAC replaced 2024. Secondary HVAC (game room) replaced in 2022.

Virtual Tour Link

Listing Agent: Amber Newell
Broker Phone: 214-551-0259
Broker: Results Property Group, LLC

North Texas Real Estate information Services

	List Price:	$510,000
	List date:	11/15/2024
	Days on Rescover:	40
	MLS Source:	NTREIS
	MLS Number:	20778699
	MLS Data Sync:	12/25/2024 12:09 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.