1331 BAY

1,508 SF

3.5

2003

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

1331 BAY CRYSTAL BEACH, TX 77650

1,508 SF

3.5

2003

Kona Kai

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

Welcome to your dream canal front home sitting on 2 lots in the beautiful Crystal Beach, TX. This charming 4 bedroom, 3/1 bathroom house boasts stunning water views and easy bay access for all of your boating and fishing adventures. With a convenient boat lift right in your backyard, you can be out on the water in no time. Enjoy the large outdoor entertainment area that is perfect for friendly gatherings. The community also offers an HOA for added peace of mind. If you are looking for waterfront property in Crystal Beach, make sure you see this home. Don't miss out on this opportunity to own a piece of paradise! Call for more information.

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:	$479,000
	List date:	12/13/2024
	Days on Rescover:	13
	MLS Source:	HAR
	MLS Number:	84779476
	MLS Data Sync:	12/26/2024 1:34 PM 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.