5028 URBAN AVE

Blueprint2,656 SF
4
3
2000
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

5028 URBAN AVE DALLAS, TX 75227

Blueprint2,656 SF
4
3
2000
N/A
Everglade 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, '-') }}
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 Agency Frisco

Welcome to this move-in ready, large corner lot home in the heart of Dallas! Spacious and cozy two story within walking distance to Guzick Elementary School, parks, and more! Downstairs includes large family room, second living room and dining room with fireplace, open concept kitchen with new painted cabinets, large island, walk-in pantry, and beautiful views overlooking the spacious back yard. Upstairs you will find new flooring in hallways, three spacious secondary bedrooms, oversized Master bedroom, large primary bathroom with new painted cabinets, double vanities, garden tub, separate shower and large walk-in closet. Recent upgrades include new paint throughout home, 6 foot privacy fence, new LVP flooring upstairs, new stove and microwave with range hood. Paid off Solar Panels installed in 2017, New Windows and Siding replaced in 2019, both HVACS replaced in 2020, Roof replaced in 2021. Come see this remodeled gem and move in just in time for Summer!

Virtual Tour Link
{{ virtualTourUrl }}
Avatar
Listing Agent: Mark Stevens
Agent Mobile: 972-971-4016
Broker: The Agency Frisco
NTREIS
North Texas Real Estate information Services
List Price: $375,000
List date: 04/20/2024
Days on Rescover: 29
MLS Source: NTREIS
MLS Number: 20592487
MLS Data Sync: 5/19/2024 5:53 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