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 Long-Term investment with a projected -12.17% first-year return on $58,652 initial cash invested.
-12.17%
Cash On Cash
3.79%
Cap Rate
0.63
DSCR
$1,724
Rent
-$595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,724 income − $2,319 expenses = $595 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,652
Downpayment
20%
$55,859
Closing costs
1%
$2,793
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,724
Total Expenses
$2,319
Mortgage P&I
81%
$1,390
Property Taxes
21%
$354
Home Insurance
6%
$98
HOA
2%
$30
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0