5810 HUDSON ST

7,705 SF

2.5

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

5810 HUDSON ST DALLAS, TX 75206

7,705 SF

2.5

2024

East Garrett Park

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: Beam Real Estate, LLC

A great opportunity for investors to own 5 townhome units in the city of Dallas. Each unit is 3 floors with an individual garage and rooftop! The total living area is 1915 sqft. The garage 2 car garage is 454.33 sq ft and the balcony is 338.79 sq ft. Located just 2.5 miles from White Rock lake, 5 miles from Love Field airport, and 2 miles from downtown Dallas. The price listed is for the entire building, with individual units for sale as well. This property is located within a DDA. This property includes a 338.79 square foot balcony on top of each unit. Each unit also includes a 454.33 sqft 2-car garage.

Virtual Tour Link

Listing Agent: Huma Azim
Broker Phone: 972-484-6644
Broker: Beam Real Estate, LLC

North Texas Real Estate information Services

	List Price:	$2,995,000
	List date:	11/13/2024
	Days on Rescover:	43
	MLS Source:	NTREIS
	MLS Number:	20777299
	MLS Data Sync:	12/25/2024 10:13 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.