$214,900
405 E Vega Ln, Killeen, TX, 76542
On Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range, Disposal, Microwave, Refrigerator, Water Heater, Some Electric Appliances, Range
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesCovered Patio
Lot Size7,771 sqft
Building Information
Year Built2012
Stories1
Roof Type105
Garage Spaces2
Land Information
APN386292
Lot Number31
SubdivisionTrimmier Estates Phase Two
Land UseResidential
Legal DescriptionTRIMMIER ESTATES PHASE TWO, BLOCK 018, LOT 0031
Census Tract023001
Assessed Land Value$45,000
Assessed Improvement Value$184,664
Assessment Year2025
About this property
Amazing opportunity for a home listed below value. The home is leased with lease expiring 2/29/2028. Rent is $1795. Home can be viewed on Saturdays and Sundays.
Investor Tools
$171,129Estimated Mortgage Balance
$64,871Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,416 /month
Positive
Cash Flow Estimate:
$472 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$479/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,568
$229,664
2025
$45,000
$184,664
$229,664
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,568
$229,664
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Investor Mortgage Finance Llc
Conventional
$175,000
No
First
May 21, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$171,129
$64,871
27%
73%
$1,050/mo
