581 JERNIGAN RD

1,952 SF

1968

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

581 JERNIGAN RD COPPER CANYON, TX 75077

1,952 SF

1968

Copper Canyon

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: Keller Williams Prosper Celina

Retreat from the hustle and bustle in this quiet secluded 9.956-acre oasis with rolling terrain, old oaks and massive pecan trees. Take your evening walk or bike ride to nearby restaurants, Whole Foods and shopping or ride your horse down quiet country roads. This one-story fully remodeled home surrounded by windows brings the outdoors in and floods with natural light. The chef's kitchen is the heart of the home featuring 7’ eat-in island, 42” built-in fridge, double convection ovens and two full sinks. Easily spend time with guest as the kitchen opens into the living room with its vaulted ceilings and large stone fireplace and dining area. The home features an expansive primary suite with sitting area and luxurious bath with oversized soaking tub and large shower with dual shower heads. Hardwood floors, natural stone and custom cabinets throughout. This ag-exempt property has pond and 60’x20’ covered barn for open-air stalls, equipment or hay storage.

Virtual Tour Link

Listing Agent: Cami Hobbs Riley
Broker Phone: 972-382-8882
Broker: Keller Williams Prosper Celina

North Texas Real Estate information Services

	List Price:	$2,299,500
	List date:	04/26/2024
	Days on Rescover:	255
	MLS Source:	NTREIS
	MLS Number:	20611482
	MLS Data Sync:	1/6/2025 1:33 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.