$126,000
NAL Estimated Property Value2314 Rachael Ave, Killeen, TX, 76543
$141,273 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Range, Gas Water Heater, Refrigerator, Water Heater, Range
FlooringCombination, Vinyl, Wood
Building Information
Year Built1965
Stories1
Roof Type105
Garage Spaces1
Land Information
APN105832
Lot Number6
SubdivisionCrescent Manor
Land UseResidential
Legal DescriptionCRESCENT MANOR, BLOCK 004, LOT 0006
Census Tract022401
Assessed Land Value$30,000
Assessed Improvement Value$111,004
Assessment Year2025
About this property
Cozy 3-bedroom, 1.5-bathroom layout, all-electric appliances, and a tiled shower. Great size bedrooms and the carpet flooring adds a warm touch, making it even more inviting. Enjoy outdoor activities or simply relax in the fenced backyard, perfect entertaining. Whether you’re a first-time homebuyer or looking to downsize, this property has everything you need for comfortable living
Investor Tools
$126,000
Estimated Property Value
$128,790Estimated Mortgage Balance
$126,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$141,273
Rent-to-Value Ratio: 0.72%
Rent Estimate
$762 /month
Positive
Cash Flow Estimate:
$254 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$153/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,208
$115,044
2025
$30,000
$111,004
$141,004
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,208
$115,044
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Va
$129,730
Yes
First
Dec 30, 2025
Jan 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$128,790
N/A
0%
102%
$778/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,360/mo
$778/mo
+$582/mo
13.0%
