$188,605
NAL Estimated Property Value1018 Bonner Dr, Killeen, TX, 76542
$195,438 ARV
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesFree Standing Range
FlooringCarpet, Laminate, Tile
Exterior
Exterior FeaturesNone
Building Information
Year Built1972
Stories1
Roof Type105
Garage Spaces2
Land Information
APN50905
Lot Number10
SubdivisionSouth Gate
Land UseResidential
Legal DescriptionSOUTH GATE, BLOCK 007, LOT 0010
Census Tract023103
Assessed Land Value$23,000
Assessed Improvement Value$222,490
Assessment Year2025
About this property
WOW,...1995 Square Foot house. Own a 4 BR 2 full bath, formal living & dining and a 20'X30' second living area [use your imagination] + 2 car garage. Why rent when you can own a HOME and your payments can be around $1000/month. HUGE corner lot with a fenced backyard big enough for an Olympic size pool. Low maintenance Vinyl siding and brick,...roof replaced in 2018. Newer HVAC system,...both bathrooms have been updated nice with tiled walk-in show
Investor Tools
$188,605
Estimated Property Value
$118,906Estimated Mortgage Balance
$69,699Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$195,438
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,132 /month
Positive
Cash Flow Estimate:
$377 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$308/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$188,605
2025
$23,000
$222,490
$245,490
Yes (2024)
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$188,605
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Carrington Mortgage Services Llc
Va
$129,964
Yes
First
Nov 18, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$118,906
$84,094
41%
63%
$780/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,770/mo
$780/mo
+$990/mo
11.3%
