$189,686
NAL Estimated Property Value2504 Coley Dr, Killeen, TX, 76543
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerVacant HomesMove-In Ready
Highlights
Interior
Building Information
Year Built1992
Stories1
Roof Type105
Garage Spaces2
Land Information
APN36299
Lot Number2
SubdivisionChimney Corners 1st
Land UseResidential
Legal DescriptionCHIMNEY CORNERS 1ST, BLOCK 005, LOT 0002, (TOD DEED) (TOD DEED)
Census Tract022103
Assessed Land Value$27,000
Assessed Improvement Value$162,686
Assessment Year2025
About this property
WOW! Recently remodeled 3 bed, 2 bath home that's move in ready, located near Ft. Cavazos. The short drive away from schools and shopping centers make it the perfect home for anyone or investment opportunity. New!: Roof, refrigerator, and stove replaced in 2020. Beautiful kitchen cabinets, backsplash, and counters updated, living room/primary bedroom carpet replaced, and new interior painting done in 2022. This home is a show stopper! Don't miss out! Make your appointment for a private viewing today!
Investor Tools
$189,686
Estimated Property Value
$178,271Estimated Mortgage Balance
$11,718Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,138 /month
Positive
Cash Flow Estimate:
$379 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$385/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,668
$189,686
2025
$27,000
$162,686
$189,686
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,668
$189,686
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Network Funding Lp
Va
$188,006
Yes
First
Jun 2, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$178,271
$11,415
6%
94%
$1,128/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,360/mo
$1,128/mo
+$232/mo
8.6%
