3246 BEULAH ST

Blueprint800 SF
2
2
1936
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

3246 BEULAH ST HOUSTON, TX 77004

Blueprint800 SF
2
2
1936
N/A
Greater Third Ward
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: Brombacher & Co.

Remodeled, updated, and expanded! Turn key! Fantastic rental investment property or first time home in rapidly developing area close to UofH, downtown, freeways, and more. Huge yard and back porch living. Large walk in closet in primary BR. Updates include - New waterproof laminate floors, new HVAC, new low-e windows, complete bathrooms renovation including walk in shower with custom lighting in shower, LED smart mirrors in all bathrooms, and marble vanities. Kitchen complete renovation with all new stainless steel appliances (fridge, stove, microwave, washer/dryer), garbage disposal. New plumbing (PEX water lines/ waste line), new roof, new hot water tank, new deck, new electric lines (recessed lighting throughout), new electric panel, dusk/dawn lights on every side of the house, new deck front porch with recessed lighting.

Virtual Tour Link
{{ virtualTourUrl }}
Avatar
Listing Agent: Michael Brombacher
Agent Mobile: 832-678-8810
Broker: Brombacher & Co.
HAR
Houston Association of Realtors
MLS Disclaimer: All information is subject to change and should be independently verified. Copyright © 2022, HOUSTON REALTORS® INFORMATION SERVICE, INC. All Rights Reserved.
List Price: $219,000
List date: 05/14/2024
Days on Rescover: 6
MLS Source: HAR
MLS Number: 67765380
MLS Data Sync: 5/20/2024 5:49 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