OFF-MARKETSingle Family Residence

2902 Jasmine Lane

Killeen

4 bd · 2 ba · 1,890 sqft

Acquisitions note

Buy & Hold: Low entry price enables strong yield potential. At rent levels of ~$1.6K–$1.8K per month, this home can deliver healthy cap rates in line with investor returns in local market. Subto Entry $35k (includes reinstating arrears) Principal Balance: $167,628.84 Interest Rate: 3.625% Maturity Date: 7/1/2051 PITI: 1599.72

Cap rate · unlevered

10.1%

Cash-on-cash · 70% LTV

16.4%

Purchase price$220,000

Net cap rate10.1%

Gross cap rate16.5%

Monthly cash flow$1,024/mo

Text message consent

By ticking a box in the form above you agree to receive text messages from Bold Offers at the phone number you provide. Transactional messages are confirmations, updates and appointment reminders about the deal alerts and property inquiries you requested; marketing and promotional messages about offers and services are sent only if you tick the marketing box. Message frequency may vary. Message & data rates may apply. Reply HELP for help or STOP to opt out at any time. Consent is not a condition of any purchase or sale.

You can withdraw consent at any time by replying STOP. Our Privacy Policy and Terms of Service describe how we handle your information and our SMS program.

Underwriting numbers are estimates based on local market data. Buyer must perform their own diligence.