827 Rock Oak St, Nacogdoches, TX, 75964

Details: 

🛏️ Beds: 3

🛁 Baths: 2

📐 Living Area: 1,275 sq. ft

📐 Lot Size: 13,724 sq. ft

🏢 Year Built: 1983

• ROOF 8 YRS OLD GOOD CONDITION
• AC 3 YRS OLD
• WATER HEATER 2 YRS OLD
• GENERALLY GOOD CONDITION 
• NO MAJOR ISSUE
• FOUNDATION & STRUCTURE IS OK
• PLUMBING & ELECTRIC OK

CONTRACT PRICE: $98,000

EST. EXPENSES: $25,000

AFTER RENOVATION VALUE: $182,000

EST. TOTAL PROFIT: $50,000

Does the market support the Sales Projections?

🏘️ Comps:

#1 - 914 Scarlet Oak St, Nacogdoches, TX 75964 

3 bd 2 ba - 1,496 sqft 

Sold:$218,120/est - Sold on 08/29/23 

#2 - 714 Scarlet Oak St, Nacogdoches, TX 75964 

3 bd 2 ba - 1,519 sqft 

Sold:$186,200/est - Sold on 04/10/23 

#3 - 3123 Swann Dr, Nacogdoches, TX 75964 

3 bd 2 ba - 1,587 sqft

Sold: $142,500/est - Sold on 09/23/22 

Exit: Assignment. Assigned to an investor for $116,000 and collected $18,000 assignment fee.

Paperworks:

Purchase & Sales Contract

Assignment Agreement

Closing Statement