Unlock all features! Tap here to upgrade
3021 Creekside Hills Blvd, Copperas Cove, TX 76522
3 beds • 2 baths • 1501 sqft
$279,295
View on ZillowThis property looks like a bad Mid-Term investment with a projected -2.57% first-year return on $76,652 initial cash invested.
-2.57%
Cash On Cash
5.71%
Cap Rate
0.96
DSCR
$2,586
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,586 income − $2,750 expenses = $164 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,652
Downpayment
20%
$55,859
Closing costs
1%
$2,793
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,586
Total Expenses
$2,750
Mortgage P&I
54%
$1,390
Property Taxes
14%
$354
Home Insurance
4%
$98
HOA
1%
$30
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$78
Maintenance
4%
$103
Other
11%
$284