$201,391
NAL Estimated Property Value2404 Timberline Dr, Killeen, TX, 76543
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Free Standing Electric Range, Microwave
FlooringLaminate, Tile
Exterior
Exterior FeaturesRain Gutters
Building Information
Year Built1988
Stories1
Roof Type105
Garage Spaces2
Land Information
APN113136
Lot Number10
SubdivisionLen Schwertner Subdivision Third Ext Pha
Land UseResidential
Legal DescriptionLEN SCHWERTNER SUBDIVISION THIRD EXT PHASE I, BLOCK 004, LOT 0010
Census Tract022105
Assessed Land Value$27,000
Assessed Improvement Value$190,065
Assessment Year2025
About this property
Come check out this adorable 3 bedroom, 2 bathroom home. Features include an exterior storage shed, gutters, sprinkler system, & extended patio. Fresh interior paint, upgraded lighting fixtures, a converted garage for extra living space, a breakfast bar, fireplace and so much more.
Investor Tools
$201,391
Estimated Property Value
$191,028Estimated Mortgage Balance
$10,363Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,208 /month
Positive
Cash Flow Estimate:
$403 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$329/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$201,391
2025
$27,000
$190,065
$217,065
Yes (2024)
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$201,391
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$205,000
Yes
First
Sep 6, 2022
Oct 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$191,028
$12,972
6%
95%
$1,230/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,360/mo
$1,230/mo
+$130/mo
8.1%
