13561 WATERFALL WAY

1,230 SF

1969

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

13561 WATERFALL WAY DALLAS, TX 75240

1,230 SF

1969

Brookgreen Townhouses

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: Worth Clark Realty

This MOVE-IN READY home is freshly renovated with a fantastic location. Nice size 3 bedroom with 2 full baths. Very convenient floor plan. Updated kitchen cabinets with quartz countertops in kitchen and bathrooms. Stainless steel range, microwave, dishwasher and vent-a-hood. Subway tile backsplash. New water heater. Recently installed energy efficient windows throughout, updated electrical including panel, recessed lighting and fans. Freshly painted with crown molding. The backyard offers the outdoor space needed for play or entertaining. Assigned covered parking in the back. Check out this location! Just north of I-635 and close to Highway 75. The highly regarded Richardson ISD offers the RISD academy just walking distance. Dobie Pre-Kindergarten School is visible from the front doorstep. HOA maintains the exterior like the roof. Take a walk through the quiet, tree lined streets. Walk to the HOA pool or reserve the clubhouse for your next get together.

Virtual Tour Link

Listing Agent: Victor Mata
Broker Phone: 800-991-6092
Broker: Worth Clark Realty

North Texas Real Estate information Services

	List Price:	$256,990
	List date:	12/08/2024
	Days on Rescover:	20
	MLS Source:	NTREIS
	MLS Number:	20793195
	MLS Data Sync:	12/28/2024 8:04 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.