$143,000
NAL Estimated Property Value1702 Elkins Ave, Killeen, TX, 76541
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Range, Refrigerator, Microwave
FlooringLaminate, Wood
Building Information
Year Built1954
Stories1
Roof Type176
Land Information
APN56485
Lot Number21
SubdivisionMcnair Park Replat
Land UseResidential
Legal DescriptionMCNAIR PARK REPLAT, BLOCK 014, LOT 0021
Census Tract022600
Assessed Land Value$25,000
Assessed Improvement Value$110,898
Assessment Year2025
About this property
Looking for a reliable income property? Check out this family-friendly 3-bedroom, 2-bathroom home with a spacious backyard and a storage shed! Conveniently located near Fort Cavazos, this property is already rented at $1,200/month with a lease in place until July 311, 2026—a perfect opportunity for steady rental income!
Investor Tools
$143,000
Estimated Property Value
$77,768Estimated Mortgage Balance
$65,232Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$894 /month
Positive
Cash Flow Estimate:
$298 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$223/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,960
$118,082
2025
$25,000
$110,898
$135,898
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,960
$118,082
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Beanstalk Enterprises Lc
Purchase Money Mortgage
$85,000
No
First
Nov 29, 2021
Nov 2031
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$77,768
$65,232
45%
54%
$510/mo
