$360,256
NAL Estimated Property Value3904 Brunswick Dr, Killeen, TX, 76549
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, ENERGY STAR Qualified Appliances, Microwave, Free-Standing Range, Stainless Steel Appliance(s), Electric Water Heater
FlooringCarpet, Tile
Exterior
Exterior FeaturesNone
Lot Size7,937 sqft
Building Information
Year Built2018
Stories2
Roof Type105
Garage Spaces2
Land Information
APN451654
Lot Number22
SubdivisionBunny Trail Estates Phase Two
Land UseResidential
Legal DescriptionBUNNY TRAIL ESTATES PHASE TWO, BLOCK 011, LOT 0022
Census Tract023118
Assessed Land Value$47,000
Assessed Improvement Value$313,256
Assessment Year2025
About this property
Ready Now! By appointment only Sprinkler Sys:Yes
Investor Tools
$360,256
Estimated Property Value
$176,662Estimated Mortgage Balance
$183,594Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,162 /month
Positive
Cash Flow Estimate:
$721 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$588/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$360,256
2025
$47,000
$313,256
$360,256
Yes (2024)
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$360,256
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Smi Lending Inc
Va
$201,758
Yes
First
Jan 27, 2020
Feb 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$176,662
$183,594
50%
49%
$1,210/mo
