$199,000
NAL Estimated Property Value2006 Ruiz Dr, Killeen, TX, 76543
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Refrigerator, Range Hood, Water Heater, Range
FlooringCeramic Tile
Building Information
Year Built1979
Stories1
Roof Type105
Garage Spaces2
Land Information
APN91113
Lot Number5
SubdivisionChimney Hill Estates 2nd Replat
Land UseResidential
Legal DescriptionCHIMNEY HILL ESTATES 2ND REPLAT, BLOCK 005, LOT 0005
Census Tract022101
Assessed Land Value$27,000
Assessed Improvement Value$143,000
Assessment Year2025
About this property
Almost a double size lot for this 4 Bedroom 2 Bath Home with a 2 Car Garage, Fireplace, ALL CERAMIC TILE, Fenced Yard, and ready for a new owner. Shade Trees, Large Utility Room, Appliance to include Refrigerator - Stove, Dishwasher. This home has NO CARPETING! You will hard pressed to find a better home under $200,000. Contact me or your favorite Realtor to set up a showing.
Investor Tools
$199,000
Estimated Property Value
$196,279Estimated Mortgage Balance
$2,721Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,194 /month
Positive
Cash Flow Estimate:
$398 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$413/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,962
$170,000
2025
$27,000
$143,000
$170,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,962
$170,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$199,192
Yes
First
Jul 31, 2025
Aug 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$196,279
$2,721
1%
99%
$1,195/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,630/mo
$1,195/mo
+$435/mo
9.8%
