Feedback ..read more
Greg from San Diego, CA
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: $184,100
Discount: 72.84%
Est Rent: $1,540/mo
Cash Flow: $550/mo
Cash/Cash Return: 48.05%
FE-Score
982
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 % 2880
Insurance % 644
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 $184,100 (range: $119,900 - $208,900)
# Price Type/beds/bath/sqft Address Last seen
1   $184,400   SFH 4 br/3.5 ba 2,560 sqft  3501 Castleton Dr, Killeen TX, 76542  5/24/2017
2   $208,990   SFH 4 br/3 ba   3405 Rusack Dr, Killeen TX, 76542  5/24/2017
3   $205,100   SFH 4 br/2.5 ba 2,505 sqft  9408 And 9410 Glynhill CT, Killeen TX, 76542  5/24/2017
4   $185,000   SFH 4 br/4 ba 3,027 sqft  9302 Bellgrove CT, Killeen TX, 76542  5/24/2017
5   $174,500   SFH 4 br/2 ba 1,927 sqft  405 E Vega Lane, Killeen TX, 76542  5/24/2017
6   $119,900   SFH 4 br/2 ba 1,850 sqft  703 Rein Dr Single-Family Home, Killeen TX, 76542  5/24/2017
7   $124,000   SFH 4 br/2 ba 1,610 sqft  503 E Vega, Killeen TX, 76542  5/25/2017
8   $149,900   SFH 4 br/2.5 ba   4911 Cinnabar, Killeen TX, 76542  5/24/2017
9   $183,900   SFH 4 br/3 ba 2,125 sqft  7708 Pyrite Dr, Killeen TX, 76542  5/25/2017
10   $190,500   SFH 4 br/ 2,663 sqft  9002 Sandyford Drive, Killeen TX, 76542  5/24/2017
Rent Comparables - Estimated Rent $1,540 (range: $1,195 - $1,750)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,480   SFH 4 br/2 ba 2,450 sqft  3509 Lorne, Killeen TX, 76542  5/25/2017
2   $1,740   SFH 4 br/4 ba 3,212 sqft  3708 Rusack Drive, Killeen TX, 76542  5/16/2017
3   $1,695   SFH 4 br/2 ba 2,516 sqft  3607 Rusack, Killeen TX, 76542  4/28/2017
4   $1,750   SFH 4 br/3 ba   3707 Rusack Drive, Killeen TX, 76542  5/20/2017
5   $1,650   SFH 4 br/3 ba 2,958 sqft  3313 Rusack, Killeen TX, 76542  5/25/2017
6   $1,250   SFH 4 br/2 ba 1,914 sqft  3300 Cricklewood Drive, Killeen TX, 76542  8/8/2016
7   $1,199   SFH 4 br/2 ba   9605 Shimla, Killeen TX, 76542  1/13/2017
8   $1,295   SFH 4 br/2 ba 2,165 sqft  9604 Shimla Dr, Killeen TX, 76542  9/16/2016
9   $1,400   SFH 4 br/2 ba 2,216 sqft  9613 Fratelli Court, Killeen TX, 76542  8/20/2016
10   $1,600   SFH 4 br/2 ba 2,249 sqft  2204 Sparrow Road, Killeen TX, 76542  5/25/2017