838 PINE LN

1,800 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

838 PINE LN COTTONWOOD SHORES, TX 78657

1,800 SF

1983

Yellowstone

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: JBGoodwin REALTORS WL

Owner has replaced the roof recently, new windows in the front of the house, all new wood and paint on the outside of the home. New paint, new flooring and carpet inside the home. Each bedroom has built in dressers and nice size closets. Both bathrooms has high grade Kohler blow out style toilets. The kitchen has all new lower cabinets and butcher wood counter tops. All appliances covey with the property. The workshop is 20X14 has 220 and 110 with 2 breaker boxes and it has a metal roof as well as the large car port in front of it. If someone needs a 3rd bedroom the bonus room could easily be converted into one along with an extra bathroom.

Virtual Tour Link

Listing Agent: Vicki Potts
Broker Phone: (512) 502-7601
Broker: JBGoodwin REALTORS WL

Austin Board of REALTORS®

	List Price:	$298,000
	List date:	10/26/2024
	Days on Rescover:	76
	MLS Source:	ABOR
	MLS Number:	7576409
	MLS Data Sync:	1/10/2025 9:00 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.