Feedback ..read more
Melody from Seattle, WA
Go Back
  Go
Property Data for:  2709 Hillside Drive, Killeen TX, 76543
SFH   Real Estate Owned  change
4bd | 2ba | 1,864sf
Ask Price:  $25,000 $13/sf
Est Value: $105,000 $56/sf
Discount: 76.19%
Est Rent: $940/mo
Cash Flow: $264/mo
Cash/Cash Return: 46.14%
FE-Score
983
Today
Contact
Provided by:
oodle.com
Annual Property Operating Data
Investment Information
Purchase Price $
Closing Costs %
Downpayment %
Loan Amount  
Extra Loan Fees %
Property Rehab Costs $
Total Amount Invested  
Financing Terms
Loan Interest Rate %  
Annual Loan Payment yrs
Tax Situation
Building Value %
Tax bracket %
Appreciation
Appreciation rate %
Effective Rate of Return  
Annual Property Operating Data
Gross Scheduled Income /mo
Vacancy %
Other Income /mo
Effective Scheduled Income  
Expenses    
Taxes % 1620
Insurance % 367
Association Dues (HOA) /mo
Maintenance % 2796
Management %
Total Operating Expenses  
Net Operating Income  
Returns on Investment
Before Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
After Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
Comparables Map
Active Comparables - Estimated Value $105,000 (range: $85,900 - $169,900)
# Price Type/beds/bath/sqft Address Last seen
1   $130,000   SFH 4 br/2 ba 2,134 sqft  715 Spring Branch Dr, Killeen TX, 76541  11/5/2016
2   $85,900   SFH 4 br/2 ba 1,386 sqft  801 Lisa Lane, Killeen TX, 76543  3/25/2017
3   $93,700   SFH 4 br/4 ba 1,580 sqft  1112 Gray Drive, Killeen TX, 76541  3/25/2017
4   $105,000   SFH 4 br/2 ba   1702 Sherman Dr, Killeen TX, 76543  3/25/2017
5   $169,950   SFH 4 br/   1703 Mockingbird Ln, Killeen TX, 76541  3/25/2017
Rent Comparables - Estimated Rent $940 (range: $575 - $1,050)
# Rent Type/beds/bath/sqft Address Last seen
1   $895   SFH 4 br/2 ba 1,908 sqft  1509 Carrollton Ave, Killeen TX, 76541  7/6/2016
2   $825   SFH 4 br/2 ba 1,386 sqft  801 Lisa Lane, Killeen TX, 76543  3/25/2017
3   $1,050   SFH 4 br/2 ba 2,000 sqft  1301 Ruiz Drive, Killeen TX, 76543  6/29/2016
4   $950   SFH 4 br/4 ba 1,580 sqft  1112 Gray Drive, Killeen TX, 76541  3/25/2017
5   $575   SFH 4 br/1.5 ba 1,482 sqft  501 Little Avenue, Killeen TX, 76541  9/24/2016
6   $750   SFH 4 br/2 ba 1,362 sqft  805 S 2nd St, Killeen TX, 76541  3/26/2017
7   $995   SFH 4 br/2 ba 1,995 sqft  603 Estes Drive, Killeen TX, 76541  9/21/2016
8   $725   SFH 4 br/1 ba 1,415 sqft  810 Evergreen Dr, Killeen TX, 76541  6/16/2016
9   $695   SFH 4 br/1 ba 1,156 sqft  802 Evergreen Dr, Killeen TX, 76541  9/16/2016
10   $800   SFH 4 br/ 1,299 sqft  Jerry at WS Young Killeen TX, Killeen TX, 76541  7/18/2016