601 RAY ANDRA DR

Blueprint4,375 SF
4
4.2
1962
N/A
CAP RATE
{{ percent(capRate, 1) }}
ROI
{{ percent(CoC, 1) }}

{{ currency(propertyValue, 0, '-') }}

Property Value

{{ currency(calcParams.purchaseprice, 0, '-') }}

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

601 RAY ANDRA DR DESOTO, TX 75115

Blueprint4,375 SF
4
4.2
1962
N/A
North West 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, '-') }}
AUTO
{{ firstProformaYearRaw.fiscalYear }}
 
CAP RATE
{{ firstProformaYearRaw.fiscalYear }}
 
ROI
 
Calculator Mode:
Property Type:
Rental Type:
  • Tenant Occupied
  • {{ propertyStore?.property?.mlsSource?.status }}
Custom Edits

Total Investment Initial Investment

{{ currency(netEquity) }}

Current Equity
{{ number(downpaymentWhole) }} %
Flip Only
{{ currency(flipTotalCashInvested) }}
Cash Required
{{ currency(flipNetProfit) }}
Net Profit
BRRRR
{{ currency(flipNetInvestmentAfterRefi) }}
Net Investment
{{ currency(accumulationOfWealth) }}
10-Year Net Gain
Property Description Source: RE/MAX DFW Associates

!!!!!! JUST REDUCED COME AND SEE THIS BEAUTILFY!!!!Custom Build without the HOA! Gorgeous White Oak wood floors throughout open concept layout. Elevated Kitchen features an oversized waterfall island with quartz countertops with leather finish and Jennair appliances. Property is illuminated by nature lighting throughout , thanks to vast amount of windows, private courtyard, and skylights. Primary Suite located on first floor with Spa-like steam shower and Free Standing tub. Second floor living space features wet bar and doors leading to a massive wraparound balcony overlooking the private grounds. All bedrooms have their own private ensuite. Stairs on second-level lead to oversized roof terrace with turf surface. ALL PLUMBING, ELECTRICAL, AND STRUCTURAL ARE 3 YEARS. ALL BUILD IN APPLIANCES WILL STAY WITH PROPERTY. COME AND SEE THIS BEAUTIFUL CUSTOM HOME.

Virtual Tour Link
{{ virtualTourUrl }}
Avatar
Listing Agent: Vera Vasquez
Broker Phone: 214-523-3300
Broker: RE/MAX DFW Associates
NTREIS
North Texas Real Estate information Services
List Price: $799,999
List date: 07/28/2024
Days on Rescover: 153
MLS Source: NTREIS
MLS Number: 20687084
MLS Data Sync: 12/28/2024 7:43 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.

Offcanvas with body scrolling