978 NASSAU DR

960 SF

1998

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

978 NASSAU DR CRYSTAL BEACH, TX 77650

960 SF

1998

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: Exit Realty 360

Experience timeless coastal charm in this beautifully maintained three-bedroom beach home, nestled in a highly desirable neighborhood with a picturesque ocean view along the beach access road. Thoughtfully updated, the home boasts a recent A/C system, a tankless water heater, and premium appliances—all designed for energy efficiency and longevity. With a spacious 2-car garage and located in the coveted A Zone, offering favorable flood insurance rates, this home is both practical and inviting. Filled with bright, colorful decor, this turnkey beach retreat is being sold fully furnished and ready to enjoy. A must-see for anyone looking to relax and unwind by the sea!

Virtual Tour Link

Listing Agent: LaSamuel Clewis
Agent Mobile: 832-898-4452
Broker: Exit Realty 360

Houston Association of Realtors

	List Price:	$398,500
	List date:	10/30/2024
	Days on Rescover:	58
	MLS Source:	HAR
	MLS Number:	92336046
	MLS Data Sync:	12/27/2024 4:49 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.