$174,733
NAL Estimated Property Value2402 Dickens Dr, Killeen, TX, 76543
Off Market
Property Lead Type:
Deal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Some Electric Appliances
FlooringTile
Exterior
Exterior FeaturesCovered Patio, Lighting
Lot Size7,440 sqft
Building Information
Year Built1992
Stories1
Roof Type105
Garage Spaces1
Land Information
APN63692
Lot Number7
SubdivisionNorthpark Phase I
Land UseResidential
Legal DescriptionNORTHPARK PHASE I, BLOCK 005, LOT 0007
Census Tract022103
Assessed Land Value$27,000
Assessed Improvement Value$147,733
Assessment Year2025
About this property
2402 Dickens Drive is a 3-bedroom, 2-bath single-family home offering approximately 1,111 square feet and an attached garage in an established Killeen neighborhood near Fort Hood. Built in 1992, the property will need a new roof and and some TLC. It's priced accordingly, making it a strong opportunity for investors looking to add to a portfolio or hands-on cash buyers looking to renovate and create some sweat equity. Home is being sold AS-IS. Price is not negotiable. Looking for a CASH offer.
Investor Tools
$174,733
Estimated Property Value
$90,096Estimated Mortgage Balance
$84,637Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$126,256
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,048 /month
Positive
Cash Flow Estimate:
$349 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$372/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,588
$174,733
2025
$27,000
$147,733
$174,733
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,588
$174,733
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Texas Bank
Commercial
$100,000
No
First
Jun 24, 2021
Jun 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$90,096
$84,637
48%
52%
$600/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,360/mo
$600/mo
+$760/mo
9.3%
