3304 WERNER AVE

960 SF

1945

CAP RATE
-

CoC
-

IRR
-

Property Value

Purchase Price

Total Investment Initial Investment

Managing property on behalf of {{ access?.behalfOf.firstName }} {{ access?.behalfOf.lastName }}

PRE-FORECLOSURE :: AUCTION SCHEDULED {{ longDate(preForeclosureFiling.auctionDate, 'N/A') }}

Unsaved edits made to this property.

Calculator Running

3304 WERNER AVE AUSTIN, TX 78722

960 SF

1945

University Park

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, '-') }}

Hold Period

Auto

AUTO

CAP RATE

CoC

IRR

Tenant Occupied
{{ propertyStore?.property?.mlsSource?.status }}

Custom Edits

Total Investment Initial Investment

Current Equity

Down Payment

{{ number(downpaymentWhole) }} %

Property Description Source: Redfin Corporation

MULTIPLE OFFERS RECEIVED. BEST AND FINAL DUE BY 6:00 PM 4/16/24. Welcome to your charming 2022 renovated cottage-style home, centrally located in the heart of Austin, TX. Whether you're seeking your next investment opportunity or a low-maintenance place to call home, this property is perfect for you. Step inside to discover a beautifully updated interior, featuring all-new windows, restored hardwood floors, fresh paint, and more. The cozy and open living space seamlessly flows into The gorgeous kitchen that host sleek Cesar Stone counters, newly sealed flooring, abundant counter/cabinet space, stainless steel appliances(Fridge stays), and a charming dining area w/ stunning backyard view from the beautiful sliding glass doors—ideal for preparing meals and entertaining guests. Also notice a large laundry room w/ a sink & additional counter space. Two well-sized bedrooms share a full bath that showcases a freestanding tub/shower, ensuring comfort & convenience for all. Adding to the appeal, the backyard offers a serene fully maintained vegetable garden with two rain tanks for sustainable watering methods, two large outdoor decks, & a remodeled separate exterior building with an AC wall unit—perfect for use as an office, studio, or flex space. Additionally enjoy the convenience of off street parking for two vehicles & more upgrades for peace of mind including spray foam in the attic, a newer HVAC system, a new roof and gutters, and newly installed French drains. Tesla charger also conveys. Don't miss out on this centrally located gem—schedule your viewing today!

Virtual Tour Link

Listing Agent: Toni Chebou-Webb
Broker Phone: (512) 710-0156
Broker: Redfin Corporation

Austin Board of REALTORS®

	List Price:	$575,000
	List date:	04/04/2024
	Days on Rescover:	58
	MLS Source:	ABOR
	MLS Number:	3286816
	MLS Data Sync:	6/1/2024 3:40 PM 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

School Information

View detailed school information
with a Free account!

Activate School Data!

Learn more about school information

Retrieving Schools

GreatSchools Rating

GreatSchools
Rating

{{elementary.rating}} /10

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}}%

GreatSchools Rating

GreatSchools
Rating

{{intermediate.rating}} /10

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}}%

GreatSchools Rating

GreatSchools
Rating

{{jrHigh.rating}} /10

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}}%

GreatSchools Rating

GreatSchools
Rating

{{high.rating}} /10

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

Greyed out fields below are editable through the Financial History interface.

Purchase Price & Rental Rate

Purchase Price

EoY {{ property.year }} Value

Monthly Rental Rate

Average Nightly Rate

Title Charges

Loan Amount

Down Payment Percentage

Cash Purchase

Loan Amount

Cash Purchase

100% Down Payment

Loan Details

Interest Rate %

Amortization Years

Loan Fees

Interest Only Loan?

NoYes

Interest Only Term

Make-Ready and Stabilization

Rehab Expenses

Working Capital Reserve

Rehab Days

After Repair Value (ARV)

Enable Stabilization Reserve

NoYes

Short Term Make-Ready and Stabilization

Rehab Expenses

Working Capital Reserve

Rehab Days

After Repair Value (ARV)

Enable Stabilization Reserve

NoYes

Short Term Occupancy

Days Available per Year

Days Occupied per Year

Annual Expenses

Maintenance Expense
(% of Gross Income)

Capital Expenditures
(% of Gross Income)

Property Tax

Property Insurance

HOA Dues

Utility Expenses

Short Term Operating Expenses

Annual Maint. Expense
(% of Gross Income)

Annual Property Tax

Annual Property Insurance

Annual HOA Dues

Annual Utility Expenses

Annual Furnishing Expenses

Annual Consumable Expenses

Annual Cleaning Expenses

Leasing and Resale Expenses

Lease Commission

Lease Commission Fee
(% of 1 month's rent)

Lease Renewal

Lease Renewal Fee
(% of 1 month's rent)

Cost of Sale %

Management Expenses

Monthly Management

Monthly Management Fee

$ %

Management, Leasing, and Resale Expenses

Short Term Monthly Management Fee

Platform Service Fees

Cost of Sale %

Inflation and Appreciation

Annual Rental Rate Increase

Annual Expense Inflation

Annual Property Appreciation

Short Term Inflation and Appreciation

Annual Rental Rate Increase

Annual Expense Inflation

Annual Property 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.

{{ percent(downpaymentRaw) }}	Down Payment
{{ percent(calcParams.loanfees) }}	Loan Fees
{{ currency(calcParams.titlecharges, 0) }}	Title Charges
{{ currency(totalInvestment) }}	Total Investment