$190,905
NAL Estimated Property Value1809 Camilla Rd, Killeen, TX, 76549
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDryer, Dishwasher, Free Standing Electric Range, Gas Water Heater, Washer
FlooringCarpet, Linoleum
Exterior
Exterior FeaturesRain Gutters
Building Information
Year Built1986
Stories1
Roof Type105
Garage Spaces2
Land Information
APN66833
Lot Number18
SubdivisionSugar Loaf Estates Addition 3rd Extensio
Land UseResidential
Legal DescriptionSUGAR LOAF ESTATES ADDITION 3RD EXTENSION, BLOCK 003, LOT 0018
Census Tract023103
Assessed Land Value$30,000
Assessed Improvement Value$160,905
Assessment Year2025
About this property
Amazing,...one of the only great values below $160K. Close to Ft Hood and both 195 and I14. Established subdivision with sidewalks. Mature trees front and back,..shrubs in front. Bay window dining open to Kitchen. Center of house Living room with wood burning fireplace-brick mantle. Split bedroom floorplan with primary ensuite with large walk-in closet, dual basin vanity, walk-in shower. Secondary bathroom between secondary bedrooms. Enjoy your evenings in the huge fenced backyard under the covered porch. Very nice storm doors at front and back doors.
Investor Tools
$190,905
Estimated Property Value
$142,668Estimated Mortgage Balance
$48,237Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,145 /month
Positive
Cash Flow Estimate:
$382 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$400/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,846
$190,905
2025
$30,000
$160,905
$190,905
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,846
$190,905
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pnc Bank Na
Conventional
$152,290
No
First
Dec 14, 2022
Jan 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$142,668
$48,237
25%
75%
$914/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,440/mo
$914/mo
+$526/mo
9.1%
