3100 COLE AVE APT 108

Blueprint660 SF
1
1
1984
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

3100 COLE AVE APT 108 DALLAS, TX 75204

Blueprint660 SF
1
1
1984
N/A
Sutton Place of Dallas
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: The Michael Group

Location! Location! Location! Fully updated condo in the the heart of Uptown. Unit was gutted, updated, and reconfigured to provide an open floor plan. Every thing was replaced: new cabinets, appliances, flooring, bath, and shower with seat. Neutral gray pallet through out; all appliances included. Large bedroom can accommodate a desk for a work at home space. Bedroom has a sliding glass door with doggie door included (no screen door). Large private bricked patio out back is great for entertaining. Walk to everything: McKinney Ave bars and restaurants, West Village, Whole Foods and more. Katy Trail one block over + Trolly runs right out front for a free ride to Klyde Warren Park and the Dallas Arts District. New HVAC installed in 2023, freshly painted April 2024. Security gates and gated underground parking; two assigned spaces. Great community pool; nice friendly neighbors. Truly a move in ready opportunity in a prime location! Just walk in and set your stuff down!

Virtual Tour Link
{{ virtualTourUrl }}
Avatar
Listing Agent: Jeff Bilich
Broker Phone: 214-692-6400
Broker: The Michael Group
NTREIS
North Texas Real Estate information Services
List Price: $264,900
List date: 04/06/2024
Days on Rescover: 71
MLS Source: NTREIS
MLS Number: 20581158
MLS Data Sync: 6/14/2024 6:04 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

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