$152,897
NAL Estimated Property Value2120 Lazy Ridge Dr, Killeen, TX, 76543
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Range, Oven, Range Hood, Range
FlooringTile
Building Information
Year Built1986
Stories1
Roof Type105
Garage Spaces1
Land Information
APN128610
Lot Number10
SubdivisionLen Schwertner Subdivision First Ext
Land UseResidential
Legal DescriptionLEN SCHWERTNER SUBDIVISION FIRST EXT, BLOCK 002, LOT 0010
Census Tract022105
Assessed Land Value$27,000
Assessed Improvement Value$125,897
Assessment Year2025
About this property
Great starter home or quick investment. 3 bedroom, 1 bathroom, with converted garage that can be used as play room, man cave, office, the opportunities are endless. Huge covered back patio with chain-link fence and storage shed. Home has a new roof. Owner is motivated and wants you to make an offer.
Investor Tools
$152,897
Estimated Property Value
$132,126Estimated Mortgage Balance
$20,771Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$917 /month
Positive
Cash Flow Estimate:
$306 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$307/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,917
$152,897
2025
$27,000
$125,897
$152,897
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,917
$152,897
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Swbc Mortgage Corp
Va
$134,290
Yes
First
Jun 25, 2025
Jul 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$132,126
$20,771
13%
86%
$806/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,360/mo
$806/mo
+$554/mo
10.7%
