$181,000
NAL Estimated Property Value3912 Madison Dr, Killeen, TX, 76543
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Range, Other, Refrigerator, Range
FlooringCeramic Tile
Building Information
Year Built1982
Stories2
Roof Type105
Garage Spaces1
Land Information
APN14076
Lot Number6
SubdivisionLost Creek Addition
Land UseResidential
Legal DescriptionLOST CREEK ADDITION, BLOCK 007, LOT 0006
Census Tract022401
Assessed Land Value$25,000
Assessed Improvement Value$135,788
Assessment Year2025
About this property
Discover this beautifully renovated two-story home featuring 4 spacious bedrooms and 3 full bathrooms! The flexible floor plan offers a master suite on either level, providing convenience and comfort. Located just minutes from a major highway, military base, shopping, and top-rated eateries, this home is in a prime location. Whether you're looking to settle in or expand your investment portfolio, this property is a fantastic opportunity.
Investor Tools
$181,000
Estimated Property Value
$287,532Estimated Mortgage Balance
$181,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,086 /month
Positive
Cash Flow Estimate:
$362 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$333/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,092
$160,788
2025
$25,000
$135,788
$160,788
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,092
$160,788
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
The Bank Of New York Trust Co Na
Stand Alone Second / Subordinate Position
$144,400
No
First
Apr 4, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$287,532
N/A
0%
159%
$1,758/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,360/mo
$1,758/mo
$-398/mo
9.0%
