123 SE COUNTY ROAD 3186

Blueprint7,318 SF
6
7.2
1991
N/A
CAP RATE
{{ percent(capRate, 1) }}
ROI
{{ percent(CoC, 1) }}

{{ currency(propertyValue, 0, '-') }}

Property Value

{{ currency(calcParams.purchaseprice, 0, '-') }}

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.
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, '-') }}
AUTO
{{ firstProformaYearRaw.fiscalYear }}
 
CAP RATE
{{ firstProformaYearRaw.fiscalYear }}
 
ROI
 
Calculator Mode:
Property Type:
Rental Type:
  • Tenant Occupied
  • {{ propertyStore?.property?.mlsSource?.status }}
Custom Edits

Total Investment Initial Investment

{{ currency(netEquity) }}

Current Equity
{{ number(downpaymentWhole) }} %
Flip Only
{{ currency(flipTotalCashInvested) }}
Cash Required
{{ currency(flipNetProfit) }}
Net Profit
BRRRR
{{ currency(flipNetInvestmentAfterRefi) }}
Net Investment
{{ currency(accumulationOfWealth) }}
10-Year Net Gain
Property Description Source: Bray Real Estate Group- Dallas

This extraordinary lakefront property sits on 1.9 acres of prime real estate, boasting 275 feet of pristine lake frontage and a double-deck boathouse equipped with two boat slips, space for jet skis, a motorized lift, and unbeatable water access. The lake house itself is a masterpiece of design, offering 6 bedrooms thoughtfully placed in their own private sections of the home, 9 bathrooms, over 7,000 square feet of luxurious living space, an office and an impressive 6-car garage plus a carport. Step into the living area, where expansive windows flood the space with natural light and provide breathtaking views of the lake. Adjacent to the living room is the gourmet kitchen, featuring a spacious island, Bosch appliances, sleek quartz countertops, and a vent hood that adds both style and function. The primary bedroom is a tranquil retreat with stunning lake views and ample space for a bed and additional furniture. The spa-like en-suite bathroom features a double vanity, a walk-in shower, a standalone soaking tub, and a generous walk-in closet. Upstairs, the entertainment options abound with a game room, a movie room, additional bedrooms, and two balconies that offer stunning views of the lake. The outdoor space is equally impressive, with a covered patio perfect for relaxing or entertaining, a vast backyard that provides endless possibilities, and direct access to the lake for water activities and fun. This lakefront estate is the ultimate combination of luxury, privacy, and outdoor adventure, making it the perfect home for those seeking a one-of-a-kind lifestyle. Don’t miss the chance to make this dream property your reality!

Virtual Tour Link
Avatar
Listing Agent: Leston Eustache
Broker Phone: 972-374-9994
Broker: Bray Real Estate Group- Dallas
NTREIS
North Texas Real Estate information Services
List Price: $2,100,000
List date: 12/12/2024
Days on Rescover: 20
MLS Source: NTREIS
MLS Number: 20794940
MLS Data Sync: 1/1/2025 12:57 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.

Offcanvas with body scrolling