11222 Dalebrook Dr, Houston, TX 77016, USA Pending

  • $87000
  • 3 beds
  • 1.5 baths
  • 1010 sqft

SUBMIT Proof Of Funds FOR ACCESS INVITATION

Qualified Buyer for Showing Form

Qualified Buyer for Showing Form
  • This field is for validation purposes and should be left unchanged.

$130,000 ARV

$1,295/Month Rent

DO NOT DISTURB RESIDENT

About Repairs: Needs New Roof, Paint Interior and Exterior

How to Access Property: Buyer ACCESS By INVITATION Only Must Submit Proof of Funds. DO NOT DISTURB.

Miscellaneous: Never flooded, No known Foundation Issues

Buyer pays all closing costs except taxes or liens. Please perform your own due diligence.

$5k Cashiers Check to Fidelity National Title Agency Inc secures the deal along with sales agreement.

See attached MLS Comparables.

CMA – 11222 Dalebrook Dr, Houston, TX 77016, USA

**WARNING ALWAYS CALL TO CONFIRM** FIDELITY NATIONAL TITLE – CLICK HERE FOR WIRE INSTRUCTIONS

Rental
Temp to Perm Refinance
Gains and returns
Equity Capture Gain $25,000.00
Projected Cash Flow Per Year $7,032.00
Return on Capital by Equity 175%
Cash on Cash Returns 49.3%
Cash flow
monthly rent $1,295.00
refi note payment $484.14
2nd Lien note Payment $0.00
property tax $152.00
property ins+HOA $72.92
Property Management Fee $0.00
Passive Net Cash Flow $585.95
Self-Managed Net Cash Flow $585.95
Cash out of pocket
hard-money cash to close $16,747.00
hard-money holding cost $1,609.25
refi cash to close $0.00
2nd Lien Financing $0.00
refi cash back at closing -$4,094.50
TOTAL $14,261.75
Price:
$87000
Address:
11222 Dalebrook Dr
Houston, TX 77016
Square Feet:
1010
Lot Size:
5,940
Bedrooms:
3
Bathrooms:
1.5
Terms:
Assignment of Contract
Property Type:
Home
Year Built:
1960
Basement:
n/a
Const. Type:
Brick
MLS #:
N/A - Off Market

Call 832-495-4522 for more details

Property Location