Dickinson, TX 77539 – 33rd St E Assigned

  • $56500.00
  • 2 beds
  • 1 baths
  • 1036 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.

$107,052 ARV

$1,170/Month Rent

About Repairs: COMPLETE REHAB REQUIRED

How to Access Property: Buyer ACCESS By INVITATION Only Must Submit Proof of Funds

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

Title is clear and ready to close.

$5k Cashiers Check or Wire Transfer to Fidelity National Title Agency Inc see website at Lairdlaw.net secures the deal along with sales agreement.

FIDELITY NATIONAL TITLE – CLICK HERE FOR WIRE INSTRUCTIONS {ENCOURAGE TO CALL TO CONFIRM PRIOR TO WIRE}

CLICK HERE FOR COMPS

Asset Bucket
Rental
Temp to Perm Refinance
Gains and returns
Equity Capture Gain $16,000.00
Projected Cash Flow Per Year $6,456.00
Return on Capital by Equity 94%
Cash on Cash Returns 38.0%
Cash flow
monthly rent $1,170.00
refi note payment $398.48
2nd Lien note Payment $0.00
property tax $167.00
property ins+HOA $66.67
Property Management Fee $0.00
Passive Net Cash Flow $537.85
Self-Managed Net Cash Flow $537.85
Cash out of pocket
hard-money cash to close $18,525.00
hard-money holding cost $1,366.05
refi cash to close $0.00
2nd Lien Financing $0.00
refi cash back at closing -$2,915.00
TOTAL $16,976.05
Price:
$56500.00
Address:
4511 33rd St E
Dickinson, TX 77539
Square Feet:
1036
Lot Size:
5968
Bedrooms:
2
Bathrooms:
1
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