976 NASSAU DR

872 SF

2.5

1993

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

976 NASSAU DR CRYSTAL BEACH, TX 77650

872 SF

2.5

1993

Ramada Beach

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: Southeast Texas 1st Realty

Introducing this charming 2 Bedroom; 2 Bath with an extra room in the sought-after Ramda Subdivision of Crystal Beach. Features include a golf cart garage, roll-up bar, sand shower, and a slight Gulf of Mexico view from the front deck. Embrace the coastal breeze and sunshine with beach access in this exclusive neighborhood. This well-maintained property offers a unique living experience. Schedule your showing today to experience the beauty of Crystal Beach living.

Virtual Tour Link

Listing Agent: Cherri Evans-Williams
Agent Mobile: 713-259-0259
Broker: Southeast Texas 1st Realty

Houston Association of Realtors

	List Price:	$305,000
	List date:	10/01/2024
	Days on Rescover:	87
	MLS Source:	HAR
	MLS Number:	69328957
	MLS Data Sync:	12/27/2024 6:02 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.