5438 BONITA AVE

4,026 SF

2024

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

5438 BONITA AVE DALLAS, TX 75206

4,026 SF

2024

Vickery Place

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: Patten Realty

New construction in Vickery Place completed by D Best Builder, Patten Custom Homes. This craftsman style home is located walking distance to Henerson Ave. has all the bells and whistles and a very versatile floorplan. Walking into the home, you have a flex room on the right with full bath steps away, an open kitchen-living-dining-wet bar with an eat in kitchen island. From the 2nd living space off the kitchen, you can walk out onto the covered patio that features a built-in grill, fireplace and fully landscaped yard with turf and putting green. Upstairs, you walk into the spacious family-play room with built ins, full WD laundry room, 2 secondary rooms with en-suits, work out room, and a generously sized primary suite with a spa like bathroom. This beautifully designed home features designer lighting, plumbing, high-end appliances, custom built-in cabinets throughout, designer tile, smart home wiring and so much more!

Virtual Tour Link

Listing Agent: Natalie Patten
Broker Phone: 214-421-5300
Broker: Patten Realty

North Texas Real Estate information Services

	List Price:	$1,934,900
	List date:	08/07/2024
	Days on Rescover:	141
	MLS Source:	NTREIS
	MLS Number:	20696590
	MLS Data Sync:	12/26/2024 12:09 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.