Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$300,000

For Sale - Active
2304 Scott Dr, Copperas Cove, TX 76522
4 Beds
3 Baths
2,388 Square Feet
0.00 Acres Lot
Built in 2010
For Sale - Active
Units n/a
Checked: 17 hours ago
Updated: Sep 03, 2025 at 06:30PM

Investment Summary


Monthly Cash Flow
-$499
Cap Rate
3.7%
Cash-on-Cash Return
-8.7%
Debt Coverage Ratio
0.65
Internal Rate of Return (5 years)
-4.4%

Property Description


0.00 Acres Lot
Built in 2010
For Sale - Active
Units n/a

This big and beautiful home in the House Creek North Subdivision is perfect for your family. The home has 4BR, and 2.5BA. Two living areas and two dining areas, gives you plenty of room for entertaining family and friends. The spacious bedrooms are all upstairs. The large master retreat has a walk-in closet and ensuite bathroom with a soaking tub and a separate shower. The three car garage helps with storage and keeps your vehicles looking new longer, without sitting out in the hot Texas sun. A large backyard with a wooden fence is perfect your children and your ‘furry' children. The patio is covered and just perfect for sitting in the evening. Make this home yours today! Call your favorite realtor today for a showing.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attached, Garage
  • Garage Spaces: 3
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 8
  • # of Stories: 2

Exterior Features

  • Foundation: Slab
  • Roof Material: Composition, Shingle

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 141179627
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: ContemporaryModern
  • Year Built: 2010

Tax Information

  • Annual Tax: $5,509

Utilities

  • Water & Sewer: Public
  • Heating: Electric
  • Cooling: Ceiling Fan(s), Electric

Location

  • County: Coryell

Listing Details


Listed by:
Teresa Ingram
Century 21 Premier Realtors
(254) 290-4455

Source:
Central Texas MLS (CTXMLS)
MLS#: 589036
Central Texas MLS (CTXMLS)

Investment Summary


Monthly Cash Flow
-$499
Cap Rate
3.7%
Cash-on-Cash Return
-8.7%
Debt Coverage Ratio
0.65
Internal Rate of Return (5 years)
-4.4%

Purchase Details

Find an Agent

Purchase price:
$300,000
Amount financed:
-$240,000
Down payment:
$60,000
Closing costs:
$9,000
Rehab costs:
$0
Initial cash invested:
$69,000
Square feet:
2,388
Cost per square foot:
$126
Monthly rent per square foot:
$0.84

Financing Details

Find a Lender

Loan amount:
$240,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,420
Property tax:
$459
Insurance:
$140
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,019

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,000 $24,000
Vacancy loss: (6%)
6% -$120 -$1,440
Operating income:
$1,880 $22,560

Operating Expenses


% Rent Monthly Yearly
Property taxes: (23%)
23%-$459-$5,509
Insurance: (7%)
7%-$140-$1,680
Property management: (8%)
8%-$160-$1,920
Repairs & maintenance: (5%)
5%-$100-$1,200
Capital expenditures: (5%)
5%-$100-$1,200
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (48%)
48%-$959-$11,509

Cash Flow


Monthly Yearly
Net operating income:
$921 $11,052
Mortgage payments:
-$1,420 -$17,040
Cash flow:
$499 $5,988