1018 WAVERLY ST

2,425 SF

2.5

2011

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

1018 WAVERLY ST HOUSTON, TX 77008

2,425 SF

2.5

2011

Greater Heights / Houston Heights

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: Compass RE Texas, LLC - Houston

This beautifully maintained Heights home combines classic charm with modern updates. Featuring three spacious bedrooms and two full bathrooms/one powder, the open-concept living spaces showcase high ceilings and recently refinished hardwood floors. The bright and airy kitchen features a butler's pantry with a wine fridge, flowing into a cozy living area with gas fireplace. Enjoy plantation shutters throughout the home and a covered balcony off the primary bedroom as well as a whole-home water refiner softer & reverse osmosis drinking water systems (valued at $11k). The fully fenced yard offers privacy, safety and mature landscaping. The garage apartment comes equipped with a kitchenette as well as washer + dryer connections, making it ideal for an income property, guests or a private workspace. Located on a quiet, treelined street, you’re just a short walk from endless shopping and dining on 11th street, and outdoor activities in Milroy Park.

Virtual Tour Link

Listing Agent: Ellen Krantz
Agent Office: 832-899-4788
Broker: Compass RE Texas, LLC - Houston

Houston Association of Realtors

	List Price:	$999,000
	List date:	12/04/2024
	Days on Rescover:	24
	MLS Source:	HAR
	MLS Number:	61207108
	MLS Data Sync:	12/28/2024 7:18 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.