873 TOWNSEND

1,850 SF

2009

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

873 TOWNSEND CRYSTAL BEACH, TX 77650

1,850 SF

2009

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: Weichert, Realtors - The Murray Group

Schedule your showing today to see this beautiful beach house located in the highly sought-after Emerald Beach Subdivision, It has a stunning view of the gulf water and beach road access on both ends of the property. This 4/4 beach house has 3 master suites and en suite bathrooms attached. The kitchen is open to the living and dining area and has ample custom cabinet space with a large granite island and bar seating 8. The owner will include all the furniture, decorations, and electronics which include a large comfy sectional sofa, dining table, and chairs for 6, 27 cu ft stainless steel refrigerator, 3 king beds, and 4 TVs recently added. Brand new roof, HVAC system installed 04/2022. The house comes with a cargo lift, outdoor furniture, new black rock driveway, and a garage. The property has a great rental history and is active on VRBO.

Virtual Tour Link

Listing Agent: Crystal Lucas
Agent Mobile: 713-204-3667
Broker: Weichert, Realtors - The Murray Group

Houston Association of Realtors

	List Price:	$649,990
	List date:	08/06/2024
	Days on Rescover:	140
	MLS Source:	HAR
	MLS Number:	87939996
	MLS Data Sync:	12/24/2024 11:43 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.