957 RAYMOND

1,280 SF

2010

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

957 RAYMOND CRYSTAL BEACH, TX 77650

1,280 SF

2010

Sandy Shores

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

Discover your dream beachside retreat in the coveted Sandy Shores neighborhood of Crystal Beach! This charming 2-bedroom 2 bathroom home is fully furnished and move-in ready, this gem boasts a wrap-around deck, a generator box with propane ready to hook up, a convenient cargo lift, and a 2-car garage. New buyers will need a new survey for the property. Owner will also consider selling the lots on both sides of the home with a reasonable offer. Just steps or a golf cart ride from the sparkling shoreline, you'll enjoy the ultimate coastal lifestyle. Whether you're seeking a vibrant vacation home, a main residence or an investment home, this property has it all. Move in ready and ready to make it your own!

Virtual Tour Link

Listing Agent: Wendy Dozier
Agent Office: 409-684-3377
Broker: RE/MAX On The Water -Bolivar

Houston Association of Realtors

	List Price:	$399,999
	List date:	07/25/2024
	Days on Rescover:	154
	MLS Source:	HAR
	MLS Number:	49469853
	MLS Data Sync:	12/26/2024 1:31 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.