1116 WIRT RD

Blueprint5,813 SF
6
5.2
2006
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

1116 WIRT RD HOUSTON, TX 77055

Blueprint5,813 SF
6
5.2
2006
N/A
Bellwood
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: CB&A, Realtors

This exceptional custom home is a rare find, offering a serene Koi pond, U-shaped driveway, and porte-cochère entrance. Nestled on a half-acre, this gated property provides both privacy and luxury. A grand foyer with stunning railings creates an elegant separation between the formal dining and living rooms, while custom archways, cabinetry, and moldings add a sophisticated touch. The primary suite and a secondary bedroom are located on the first floor, while soaring ceilings and a balcony overlooking the family room enhance the sense of openness. The open-concept kitchen is a chef's dream with abundant storage, large island, breakfast area, and a walk-in pantry. Upstairs, you'll find a versatile flex room and a theater room, both with wet bars, perfect for entertaining. A separate mother-in-law suite with a full bath can be used as a hobby room or home office. The backyard provides ample space for gardening, and additional outdoor storage is available in the pool house.

Virtual Tour Link
{{ virtualTourUrl }}
Avatar
Listing Agent: Dahlia Gadallah
Agent Office: 832-678-4770
Broker: CB&A, Realtors
HAR
Houston Association of Realtors
List Price: $1,699,900
List date: 12/03/2024
Days on Rescover: 34
MLS Source: HAR
MLS Number: 27584006
MLS Data Sync: 1/6/2025 4:09 AM CST
MLS Disclaimer: All information is subject to change and should be independently verified. Copyright © 2022, HOUSTON REALTORS® INFORMATION SERVICE, INC. All Rights Reserved.
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