Last 24 Hours
$205,000
NAL Estimated Property Value2202 Lily Dr, Killeen, TX, 76542
Off Market
3 Beds
2 Bath
1,526 Sq Ft
$123.53 / sqft
Built in 1975Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 1.75
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, Dryer, Gas Range, Microwave
FlooringCarpet, Tile
Exterior
Exterior FeaturesPrivate Yard
Building Information
Year Built1975
Stories1
Roof Type105
Garage Spaces2
Land Information
APN54354
Lot Number4,8
SubdivisionBellaire Heights Replat (Lts 4-8 Blk 1,
Land UseResidential
Legal DescriptionBELLAIRE HEIGHTS REPLAT (LTS 4-8 BLK 1, LTS 25-29 BLK 3), BLOCK 001, LOT 0004
Census Tract023103
Assessed Land Value$33,000
Assessed Improvement Value$158,057
Assessment Year2025
About this property
Act fast this corner lot is priced to sell for under 200K!!! Conveniently located near shopping, entertainment, Fort Hood, and U.S. HWY 190. Entering the home you will notice the front living area that could also be a formal dining room. The kitchen is open and has a 2nd living area that will be great for entertaining and keeping an eye on the children while you cook! Entering the main bedroom, notice the large walk-in closet that is very spacious. As for the second and third bedrooms, they are both sized well and share a large hall bathroom. The patio door leads to a large yard great for outside gatherings. Come see this home before it's gone! *** Cut-off date for all offers will be 06/20/2022 at 10 am ***
Investor Tools
$205,000
Estimated Property Value
$340,342Estimated Mortgage Balance
$205,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,230 /month
Positive
Cash Flow Estimate:
$410 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$313/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,730
$191,057
2025
$33,000
$158,057
$191,057
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,730
$191,057
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Southwest Funding Lp
Fha
$181,649
Yes
First
Nov 7, 2022
Dec 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$340,342
N/A
0%
166%
$2,180/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,480/mo
$2,180/mo
$-700/mo
8.7%
12.4%