1089 MELODY LN

1,176 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

1089 MELODY LN CRYSTAL BEACH, TX 77650

1,176 SF

1984

Crenneland

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: RE/MAX On The Water -Bolivar

ADORABLE 3/2 HOME ON THE BAYSIDE IN A PEACEFUL NEIGHBORHOOD SITTING ON TWO LOTS. THE BEACH IS JUST A SHORT GOLFCART RIDE, AND MELODY IS A BEACH ACCESS ROAD. GREAT CONCRETE SPACE UNDER THE HOUSE WITH ENOUGH ROOM TO PARK TWO VEHICLES AND STILL BE ABLE TO ENTERTAIN. THERE ARE TWO STORAGE SHEDS. THE INSIDE OF THE HOME IS ROOMY WITH THE KITCHEN OPENING UP TO THE LIVING ROOM. THE PRIMARY BEDROOM AND BATHROOM IS IN THE BACK WITH A SMALL DECK OFF OF THE BEDROOM FACING THE BAY. THERE IS A RV HOOK-UP ON THE PROPERTY. THIS IS AN AFFORDABLE BEACH RETREAT. CALL TODAY TO SCHEDULE A SHOWING.

Virtual Tour Link

Listing Agent: Kathryn Hammond
Agent Mobile: 281-414-4952
Broker: RE/MAX On The Water -Bolivar

Houston Association of Realtors

	List Price:	$375,000
	List date:	08/26/2024
	Days on Rescover:	123
	MLS Source:	HAR
	MLS Number:	35071112
	MLS Data Sync:	12/27/2024 6:08 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.