509 ELM ST APT 304

1,550 SF

1.5

1930

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

509 ELM ST APT 304 DALLAS, TX 75202

1,550 SF

1.5

1930

West End Historic District

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: BK Real Estate LLC

Experience the best of downtown Dallas living in this stylish urban condo. Featuring exposed brick walls, concrete floors, and modern finishes, this space perfectly blends industrial charm with a unique vibe. The open-concept design is accentuated by mood lighting and modern fixtures, creating a warm and inviting atmosphere. Abundance of natural light fills the space with windows spanning the entire condo. The kitchen features functional storage and an office nook cabinet that blends seamlessly with the space. The kitchen island has ample storage and plenty of space for entertaining. Additional amenities include a parking garage (owner to pay for own parking spot), a fully-equipped gym, security code access for peace of mind, and convenient elevator access. This is urban living at its finest. Furniture is negotiable with the sale of the property. Washer and dryer stay in the unit. The unit has been meticulously maintained by the owner.

Virtual Tour Link

Listing Agent: Peter Mester
Broker Phone: 972-677-9172
Broker: BK Real Estate LLC

North Texas Real Estate information Services

	List Price:	$398,000
	List date:	08/09/2024
	Days on Rescover:	141
	MLS Source:	NTREIS
	MLS Number:	20698966
	MLS Data Sync:	12/27/2024 9:13 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.