$410,000
NAL Estimated Property Value1815 Cedarhill Dr, Killeen, TX, 76543
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Disposal, Microwave, Refrigerator, Water Heater, Range
FlooringLaminate
Exterior
Lot Size21,148 sqft
Building Information
Year Built1985
Stories2
Roof Type105
Land Information
APN105755
Lot Number22
SubdivisionEvening Hollow 3rd Extension
Land UseResidential
Legal DescriptionEVENING HOLLOW 3RD EXTENSION, BLOCK 012, LOT 0022
Census Tract022104
Assessed Land Value$56,000
Assessed Improvement Value$270,118
Assessment Year2025
About this property
This is a great investment property. 3 of the units have been renovated and bringing excellent rents. Unit D has not been renovated and the rent is still $775. Th roof was replace July 2024 and there are 3 complete HVAC units in the last 3 years. Almost 0.5 acre lot with lots of parking space and school nearby. This is building is GOLD, it stays rented.
Investor Tools
$410,000
Estimated Property Value
$310,861Estimated Mortgage Balance
$99,139Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,489 /month
Positive
Cash Flow Estimate:
$830 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$727/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,679
$326,118
2025
$56,000
$270,118
$326,118
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,679
$326,118
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Us Bank Na
Conventional
$315,000
No
First
Aug 15, 2025
Sep 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$310,861
$100,139
24%
76%
$1,889/mo
