$148,224
NAL Estimated Property Value1400 Herndon Dr, Killeen, TX, 76543
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Electric Range, Refrigerator, Washer
FlooringCarpet, Laminate, Tile
Exterior
Exterior FeaturesSee Remarks
Building Information
Year Built1975
Stories1
Roof Type105
Garage Spaces1
Land Information
APN63164
Lot Number20
SubdivisionHaynes Addition
Land UseResidential
Legal DescriptionHAYNES ADDITION, BLOCK 003, LOT 0020
Census Tract022401
Assessed Land Value$25,000
Assessed Improvement Value$123,224
Assessment Year2025
About this property
Room size and school information are approximate and buyer need to verify. Please contact your agent for showing
Investor Tools
$148,224
Estimated Property Value
$88,746Estimated Mortgage Balance
$59,646Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$889 /month
Positive
Cash Flow Estimate:
$296 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$147/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,019
$148,224
2025
$25,000
$123,224
$148,224
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,019
$148,224
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pentagon Fcu
Va
$97,183
Yes
First
Sep 17, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$88,746
$78,254
46%
60%
$583/mo
