1802 CYRUS WAY

2,070 SF

2004

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

1802 CYRUS WAY DENTON, TX 76208

2,070 SF

2004

Beverly Park 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: Robert Elliott and Associates

Beautifully updated and meticulously maintained home in sought after Beverly Park Estates. Updated paint throughout showcases this now bright and open home. The stunning white kitchen with ample storage and updated stainless steel appliances is ideally open to two separate living areas making a perfect layout for entertaining guests and for comfortable living. Also updated flooring in living areas and bedrooms. The large primary bedroom is private and with a beautiful en suite bathroom. The two additional bedrooms with spacious closets. The large backyard with covered patio is also great for entertaining or enjoying a peaceful evening. Incredible location, great schools and No HOA!

Virtual Tour Link

Listing Agent: Andrea James
Broker Phone: 972-954-9206
Broker: Robert Elliott and Associates

North Texas Real Estate information Services

	List Price:	$389,000
	List date:	06/06/2024
	Days on Rescover:	204
	MLS Source:	NTREIS
	MLS Number:	20625915
	MLS Data Sync:	12/27/2024 2:36 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.