2605 Creekside Hills Blvd, Copperas Cove, TX 76522
3 beds • 2 baths • 1803 sqft
$269,200
View on ZillowThis property looks like a bad Mid-Term investment with a projected -4.7% first-year return on $74,532 initial cash invested.
-4.7%
Cash On Cash
5.73%
Cap Rate
0.87
DSCR
$2,493
Rent
-$292
Cashflow
Cash Flow
$2,493 income − $2,785 expenses = $292 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,532
Downpayment
20%
$53,840
Closing costs
1%
$2,692
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,493
Total Expenses
$2,785
Mortgage P&I
59%
$1,478
Property Taxes
15%
$365
Home Insurance
4%
$94
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274