2605 Creekside Hills Blvd, Copperas Cove, TX 76522
3 beds • 2 baths • 1803 sqft
$269,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -15.01% first-year return on $56,532 initial cash invested.
-15.01%
Cash On Cash
3.81%
Cap Rate
0.58
DSCR
$1,662
Rent
-$707
Cashflow
Cash Flow
$1,662 income − $2,369 expenses = $707 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,532
Downpayment
20%
$53,840
Closing costs
1%
$2,692
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,662
Total Expenses
$2,369
Mortgage P&I
89%
$1,478
Property Taxes
22%
$365
Home Insurance
6%
$94
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0