REI Reach

Property photo 1

1436 County Rd SE #4395

1436 County Road

Scroggins, TX 75480

VerifiedListedFix & FlipBuy & HoldShort-Term RentalLand Development

Purchase Price

$390,000

ARV

$0

Repair Estimate

$0

ROI

39.8% – 60.0%

Property Details

Type

Single Family

Beds

4

Baths

3.5

Above Grade Sqft

3

Year Built

2003

Lot Size

10 acres

Property Notes

Neighborhood / Location

Quiet street, large acreages.

Condition

Needs upgrades and rehab interior, 2nd floor patio needs renovation. HVAC and the foundation are solid

Deal Analysis

MAO (70% Rule)-$17,000

Full Rehab Scenario

Rehab Budget$60,000 – $75,000

ARV$650,000 – $720,000

Profit Range$185,000 – $270,000

ROI39.8% – 60.0%

MAO = ARV × 70% − Repairs. Profit = ARV − Purchase Price − Rehab Budget. ROI = Profit ÷ (Purchase Price + Rehab Budget).

Rental Projections

Rent After Reno (No Basement Finish)$3,200 – $3,500/mo

Photos

Showing Instructions

Property is vacant and has a lockbox, please call for access.

Quick Summary

Purchase Price$390,000

Full Rehab$60,000 – $75,000

Full ARV$650,000 – $720,000

Spread-$390,000

Want to see more properties like this?

Sign up for free to browse more off-market deals and connect with wholesalers on REI Reach.