865 BAVERS LN

2,773 SF

3.5

2013

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

865 BAVERS LN CRYSTAL BEACH, TX 77650

2,773 SF

3.5

2013

Noisy Waves

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: Thompson Land Company

This is absolutely one of the most luxurious beach houses for sale in Crystal Beach. Built and previously occupied by custom home builders, it contains so many gorgeous extras. Perfectly situated on two lots, there are no close neighbors. With breath taking 180-degree beachfront views, high-end granite counter tops and custom cabinets in the kitchen and all bathrooms, beautiful wood floors, travertine tile, crown molding, gourmet kitchen with sub-zero stainless appliances, including oversized matching refrigerator and freezer, and steam shower and Jacuzzi tub in master bath, this home offers it all. Custom woodwork throughout, oversize patio and decks to enjoy more ocean view, 4 car parking below and a party bar and sand shower. Elevator/lift for convenience; 2 tankless water heaters, a 36 KW Generac generator. and electronic storm shutters; Sleeps 16 - 22 people.

Virtual Tour Link

Listing Agent: Lindsey Thompson
Agent Mobile: 979-244-6616
Broker: Thompson Land Company

Houston Association of Realtors

	List Price:	$1,520,000
	List date:	05/23/2024
	Days on Rescover:	216
	MLS Source:	HAR
	MLS Number:	20669193
	MLS Data Sync:	12/25/2024 12:44 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.