5614 WILLOW GLEN DR

2,598 SF

2024

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

5614 WILLOW GLEN DR HOUSTON, TX 77033

2,598 SF

2024

Edgewood

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: Truss Real Estate

Nima Homes & Brick and Stone proudly unveil a new duplex with HUGE backyards in Sunnyside, a rapidly growing neighborhood just minutes from the Medical Center, Museum District, and Downtown. This duplex offers a prime real estate opportunity, situated from one of the top areas in Houston called the Medical Center. Endless potential for house hacking, allowing you to live in one unit while rental income from the other covers your mortgage or cash flow investment. Conveniently situated near major freeways for easy city access and just minutes from Downtown, this property is perfect for attracting healthcare and young professionals. Each unit includes 3 bedrooms, 3 full baths, and 1,300 square feet 10 ft ceilings and an open floor plan, complemented by a rare find oversized backyard. Turnkey ready with numerous standard upgrades, this duplex combines convenience with modern comfort, now enhanced by a new design featuring warm earth tones and a welcoming Austin-inspired aesthetic.

Virtual Tour Link

Listing Agent: Christopher Phan
Agent Office: 832-640-7900
Broker: Truss Real Estate

Houston Association of Realtors

	List Price:	$519,000
	List date:	11/27/2024
	Days on Rescover:	31
	MLS Source:	HAR
	MLS Number:	13755703
	MLS Data Sync:	12/28/2024 6:59 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.