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
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$199,999

For Sale - Active
711 Santa Rosa Dr, Killeen, TX 76541
3 Beds
2 Baths
1,179 Square Feet
0.00 Acres Lot
Built in 1970
For Sale - Active
Units n/a
Checked: 1 day ago
Updated: Jul 21, 2025 at 03:12AM

Investment Summary


Monthly Cash Flow
-$273
Cap Rate
4.0%
Cash-on-Cash Return
-7.1%
Debt Coverage Ratio
0.71
Internal Rate of Return (5 years)
-2.9%

Property Description


0.00 Acres Lot
Built in 1970
For Sale - Active
Units n/a

Check out this 3-bed, 2-bath home in the heart of Killeen! With 1,179 sqft of space, this home has been updated with new flooring, fresh paint, and improvements to both the kitchen and bathrooms. The windows and roof are newer, and the layout offers a practical flow. Located near Fort Cavazos, grocery stores, restaurants, and local schools.

Build Your Team


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

Agents

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

Find an Agent

Lenders

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

Find a Lender

Property Managers

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

Find a Property Manager

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: 1
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 2
  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Metal
  • Foundation: Brick/Mortar
  • Roof Type: Gable
  • Roof Material: Composition, Shingle

Land Information

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

Lot Information

  • Parcel ID: 129442
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 1970

Tax Information

  • Annual Tax: $2,686

Utilities

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

Location

  • County: Bell

Listing Details


Listed by:
David Ponce
Keller Williams Realty
(512) 673-0261

Source:
Central Texas MLS (CTXMLS)
MLS#: 583212
Central Texas MLS (CTXMLS)

Investment Summary


Monthly Cash Flow
-$273
Cap Rate
4.0%
Cash-on-Cash Return
-7.1%
Debt Coverage Ratio
0.71
Internal Rate of Return (5 years)
-2.9%

Purchase Details

Find an Agent

Purchase price:
$199,999
Amount financed:
-$159,999
Down payment:
$40,000
Closing costs:
$6,000
Rehab costs:
$0
Initial cash invested:
$46,000
Square feet:
1,179
Cost per square foot:
$170
Monthly rent per square foot:
$1.10

Financing Details

Find a Lender

Loan amount:
$159,999
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$946
Property tax:
$224
Insurance:
$91
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,261

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,300 $15,600
Vacancy loss: (6%)
6% -$78 -$936
Operating income:
$1,222 $14,664

Operating Expenses


% Rent Monthly Yearly
Property taxes: (17%)
17%-$224-$2,686
Insurance: (7%)
7%-$91-$1,092
Property management: (8%)
8%-$104-$1,248
Repairs & maintenance: (5%)
5%-$65-$780
Capital expenditures: (5%)
5%-$65-$780
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (42%)
42%-$549-$6,586

Cash Flow


Monthly Yearly
Net operating income:
$673 $8,076
Mortgage payments:
-$946 -$11,352
Cash flow:
$273 $3,276