3205 E 17TH ST

Blueprint864 SF
2
1
1930
N/A
CAP RATE
-
CoC
-
IRR
-

Property Value

Purchase Price

{{ currency(totalInvestment) }}

Total Investment Initial Investment
Managing property on behalf of {{ access?.behalfOf.firstName }} {{ access?.behalfOf.lastName }}
PRE-FORECLOSURE :: AUCTION SCHEDULED {{ longDate(preForeclosureFiling.auctionDate, 'N/A') }}
Calculator Running

3205 E 17TH ST AUSTIN, TX 78721

Blueprint864 SF
2
1
1930
N/A
McKinley Heights
Proposed Cost {{currency(calcParams.purchaseprice)}}
EoY {{ property?.facts?.year }} Value {{ currency(propertyValueRaw, 0, '-') }}
Total Monthly Rent {{ currency(unitsTotalRentalRate) }}
Average Nightly Rate ({{ currency(strRentalRateSF, 2, '-') }}/SF) {{ currency(strRentalRate, 0, '-') }}
Rental Rate {{ currency(monthlyRental, 0, '-') }}
AUTO
-
{{ firstProformaYearRaw.fiscalYear }}
 
-
CAP RATE
-
{{ firstProformaYearRaw.fiscalYear }}
 
-
CoC
-
{{ topIRRYear }}
 
{{ percent(topIRR, 1) }}
IRR
Great! Schools
-
-
-
-
  • Tenant Occupied
  • {{ propertyStore?.property?.mlsSource?.status }}
Custom Edits

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

Total Investment Initial Investment

{{ currency(netEquity) }}

Current Equity
{{ number(downpaymentWhole) }} %
Property Description Source: L.Phillips Homes

Zoned SF-3! Charming, authentic 1930's Bungalow home with all original hardwood floors, large lot, high ceilings and large windows. Great neighborhood, quickly changing with new construction/remodels in the area. Home has been tastefully remodeled inside and includes a new roof (5/2024) and new HVAC within last 5 years. This home is livable with a great private lot and plenty of potential to add additional rooms/buildings MLK/Airport Blvd has a new commercial/condo development in process now. THIS NEIGHBORHOOD WILL CHANGE FAST. See City of Austin for updates on new zoning/height restrictions for the new development in process.

Virtual Tour Link
{{ virtualTourUrl }}
Avatar
Listing Agent: Tish Phillips
Broker Phone: (512) 422-1903
Broker: L.Phillips Homes
ABOR
Austin Board of REALTORS®
List Price: $412,500
List date: 05/24/2024
Days on Rescover: 24
MLS Source: ABOR
MLS Number: 6423874
MLS Data Sync: 6/17/2024 1:16 AM CDT

Income & Expenses
  • Effective Rental Income
  • Total Expenses
  • Annual Cash Flow

Internal Rate of Return
  • Internal Rate of Return

Cash on Cash Return
  • Cash on Cash
  • Return on Equity

Projected Accumulation of Wealth
  • Cumulative Cash Flow
  • Initial Equity
  • Net Appreciation
  • Principal Reduction

Owl School Information

Schools

View detailed school information
with a Free account!

Activate School Data!

Learn more about school information
Retrieving Schools
{{elementary.name}}
GreatSchools Rating
GreatSchools
Rating
{{elementary.rating}} /10
{{elementary.district_name}} {{elementary.street}}
GRADES
{{elementary.level}}
TYPE
{{elementary.type}}
STUDENTS
{{number(elementary.census.enrollment.value)}}
STUDENTS PER TEACHER
{{elementary.census.studentTeacherRatio.value}}
3+ YEAR TEACHERS
{{elementary.census.percentageTeachers3PlusYearsExperience.value}}%
REDUCED LUNCH
{{elementary.census.percentFreeReducedLunch.value}}%
{{intermediate.name}}
GreatSchools Rating
GreatSchools
Rating
{{intermediate.rating}} /10
{{intermediate.district_name}} {{intermediate.street}}
GRADES
{{intermediate.level}}
TYPE
{{intermediate.type}}
STUDENTS
{{number(intermediate.census.enrollment.value)}}
STUDENTS PER TEACHER
{{intermediate.census.studentTeacherRatio.value}}
3+ YEAR TEACHERS
{{intermediate.census.percentageTeachers3PlusYearsExperience.value}}%
REDUCED LUNCH
{{intermediate.census.percentFreeReducedLunch.value}}%
{{jrHigh.name}}
GreatSchools Rating
GreatSchools
Rating
{{jrHigh.rating}} /10
{{jrHigh.district_name}}
{{jrHigh.street}}
GRADES
{{jrHigh.level}}
TYPE
{{jrHigh.type}}
STUDENTS
{{number(jrHigh.census.enrollment.value)}}
STUDENTS PER TEACHER
{{jrHigh.census.studentTeacherRatio.value}}
3+ YEAR TEACHERS
{{jrHigh.census.percentageTeachers3PlusYearsExperience.value}}%
REDUCED LUNCH
{{jrHigh.census.percentFreeReducedLunch.value}}%
{{high.name}}
GreatSchools Rating
GreatSchools
Rating
{{high.rating}} /10
{{high.district_name}}
{{high.street}}
GRADES
{{high.level}}
TYPE
{{high.type}}
STUDENTS
{{number(high.census.enrollment.value)}}
STUDENTS PER TEACHER
{{high.census.studentTeacherRatio.value}}
3+ YEAR TEACHERS
{{high.census.percentageTeachers3PlusYearsExperience.value}}%
REDUCED LUNCH
{{high.census.percentFreeReducedLunch.value}}%

No Schools Information Found

Financial Model Parameters

Leasing and Resale Expenses Make-ready and Stabilization Vacancy
Purchase Price & Rental Rate
$
$
$
$
$
Loan Amount
Loan Details
%
%
Make-Ready and Stabilization
$
$
Short Term Make-Ready and Stabilization
$
$
Short Term Occupancy
Annual Expenses
%
%
$
$
$
$
Short Term Operating Expenses
%
$
$
$
$
$
$
$
Leasing and Resale Expenses
%
%
%
Management Expenses
$ %
{{ currency(calcParams.managementfee * monthlyRental) }}
Management, Leasing, and Resale Expenses
%
%
%
Inflation and Appreciation
%
%
%
Short Term Inflation and Appreciation
%
%
%
Changes will display on this page, but will not be saved to your user account until you click "Save Changes".
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