204 KINGS WAY

1,936 SF

1984

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

204 KINGS WAY COTTONWOOD SHORES, TX 78657

1,936 SF

1984

Castle Terrace

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: eXp Realty, LLC

Great home for STR or investor! Sitting high on a hill with million dollar Lake LBJ views (without the million dollar price), this 3 bedroom, 2 bath home is a 1 minute drive to the Lake LBJ Yacht Club and Marina. It is also a short drive down RR 2147 to all the Horseshoe Bay Resort amenities. The primary bedroom boasts 470 square feet with two walk-in closets and custom walk in shower. There are another two bedrooms on the opposite side of home that shares a full bathroom. There are another two spacious rooms (376 SF & 453 SF) located under the primary bedroom can be used as extra storage, man cave, or ’STR owner’s closet'. These two rooms are not considered in the home’s overall square footage as they are only accessible from outside. Home is equipped with a reverse water osmosis system in the kitchen, plumbed commercial grade ice machine, 24 KW Generac generator and two 1000 gallon propane tanks. All of that and huge party deck with fire pit, hot tub and with a direct line of sight to the Horseshoe Bay 4th of July fireworks show! This won’t last long!! ALL of this FOR UNDER $500k! There is a possibility to add a bathroom to one of the extra storage rooms.

Virtual Tour Link

Listing Agent: Heather Bangs
Broker Phone: (888) 519-7431
Broker: eXp Realty, LLC

Austin Board of REALTORS®

	List Price:	$499,950
	List date:	10/29/2024
	Days on Rescover:	56
	MLS Source:	ABOR
	MLS Number:	3846332
	MLS Data Sync:	12/24/2024 10:55 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.