3513 CEDAR DR

2,679 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

3513 CEDAR DR DICKINSON, TX 77539

2,679 SF

1978

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: RE/MAX Synergy

Home-Sweet-Home or Income-Producing AirBnB is Priced-To-Sell! Enjoy nature at its best - private backyard retreat, bring your fishing pole/canoe/kayak! Picturesque updated FURNISHED WATERFRONT log-cabin is quietly nestled on 15,930-sf wooded private lot overlooking Bayou. 4-bedroom, 3-bath log cabin offers great entertainment space. Lush landscaped pool-sized lot. Backyard boasts expansive deck overlooking Dickinson Bayou with soaring Pines & Pecan trees. 3+parking/garage, shed/workshop/carport. Primary bedroom & bath down. Charming kitchen & breakfast is open to large dining room overlooking backyard & Dickinson Bayou. Living has multiple sitting areas & rustic stone wood-burning fireplace. 3 bedrooms & 1 full bath up. Discover charming rustic living in peaceful setting near upscale dining like Marais, shopping, Space Center Houston, Galveston & more; minutes from I-45, an easy commute to Houston/Galveston. Recent AC, HVAC, Paint, Countertops, Vanities, Fixtures & Appl. No HOA rules!

Virtual Tour Link

Listing Agent: Kimberly Harding
Agent Mobile: 832-277-0140
Broker: RE/MAX Synergy

Houston Association of Realtors

	List Price:	$387,000
	List date:	10/31/2024
	Days on Rescover:	56
	MLS Source:	HAR
	MLS Number:	50949768
	MLS Data Sync:	12/25/2024 9:42 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.