Feedback ..read more
Felicia from Detroit, MI
Go Back
  Go
Property Data for:  338 Scarlet Oak Drive, Killeen TX, 76542
SFH   For sale  change
4bd | 2ba
Ask Price:  $50,000
Est Value: $195,700
Discount: 74.45%
Est Rent: $1,625/mo
Cash Flow: $601/mo
Cash/Cash Return: 52.52%
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 % 3070
Insurance % 684
Association Dues (HOA) /mo
Maintenance % 2400
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 $195,700 (range: $119,900 - $245,000)
# Price Type/beds/bath/sqft Address Last seen
1   $184,400   SFH 4 br/2.5 ba 2,248 sqft  3501 Castleton Dr, Killeen TX, 76542  9/18/2017
2   $245,000   SFH 4 br/3 ba 3,473 sqft  3507 Castleton, Killeen TX, 76542  9/18/2017
3   $206,490   SFH 4 br/2.5 ba 2,534 sqft  3405 Rusack Dr, Killeen TX, 76542  9/14/2017
4   $206,500   SFH 4 br/2.5 ba 2,548 sqft  9408 And 9410 Glynhill CT, Killeen TX, 76542  9/18/2017
5   $185,000   SFH 4 br/4 ba 3,027 sqft  9302 Bellgrove CT, Killeen TX, 76542  5/27/2017
6   $175,000   SFH 4 br/3 ba   9212 Bellgrove Court, Killeen TX, 76542  9/18/2017
7   $240,900   SFH 4 br/2 ba 1,968 sqft  505 Perseus, Killeen TX, 76542  9/18/2017
8   $221,600   SFH 4 br/2 ba 1,444 sqft  402 E Vega Lane, Killeen TX, 76542  9/18/2017
9   $160,000   SFH 4 br/2 ba 2,030 sqft  301 Viola, Killeen TX, 76542  9/17/2017
10   $119,900   SFH 4 br/2 ba 1,850 sqft  703 Rein Dr Single-Family Home, Killeen TX, 76542  8/28/2017
Rent Comparables - Estimated Rent $1,625 (range: $1,395 - $1,750)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,480   SFH 4 br/2.5 ba 2,450 sqft  3509 Lorne, Killeen TX, 76542  9/14/2017
2   $1,395   SFH 4 br/2 ba 2,037 sqft  3703 Castleton Drive, Killeen TX, 76542  7/12/2017
3   $1,700   SFH 4 br/2.5 ba 2,520 sqft  3312 Greyfriar Dr, Killeen TX, 76542  6/30/2017
4   $1,740   SFH 4 br/4 ba 3,212 sqft  3708 Rusack Drive, Killeen TX, 76542  5/16/2017
5   $1,400   SFH 4 br/2 ba   3416 Rusack Drive, Killeen TX, 76542  7/9/2017
6   $1,695   SFH 4 br/2 ba 2,516 sqft  3607 Rusack, Killeen TX, 76542  4/28/2017
7   $1,600   SFH 4 br/2.5 ba 2,534 sqft  3405 Rusack Dr, Killeen TX, 76542  9/14/2017
8   $1,395   SFH 4 br/3 ba 2,767 sqft  3401 Castleton Drive, Killeen TX, 76542  7/9/2017
9   $1,750   SFH 4 br/3 ba   3707 Rusack Drive, Killeen TX, 76542  7/5/2017
10   $1,650   SFH 4 br/3 ba 2,958 sqft  3313 Rusack, Killeen TX, 76542  9/14/2017