10651 BLACK WALNUT DR

2,200 SF

1978

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

10651 BLACK WALNUT DR DALLAS, TX 75243

2,200 SF

1978

Walnut Creek Estates

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: Decorative Real Estate

Beautiful home , new kitchen cabinets, marble granite countertops, all new fence with a operation 25x25 gate. Concrete patio for entertainment. Features a gourmet kitchen island as well. Huge master walk in closets A wet bar great for entertainment. Enclosed with iron privacy gates Close to shopping and dining. New kitchen appliances. Four bedroom two baths. envision Family gatherings Elementary school across th Family e street . Great front curb appeal circle driveway. This home has too Many upgrades come view this is one Buyer is Motivated send Offers!!

Virtual Tour Link

Listing Agent: Javier Navarro
Broker Phone: 469-358-1120
Broker: Decorative Real Estate

North Texas Real Estate information Services

	List Price:	$399,000
	List date:	11/04/2024
	Days on Rescover:	52
	MLS Source:	NTREIS
	MLS Number:	20770819
	MLS Data Sync:	12/26/2024 1:03 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.