$221,550
NAL Estimated Property Value4302 Prairie Dr, Killeen, TX, 76543
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range, Disposal, Microwave, Oven, Refrigerator, Range
FlooringTile, Vinyl
Building Information
Year Built1976
Stories1
Roof Type105
Garage Spaces2
Land Information
APN67716
Lot Number10
SubdivisionWestcliff Subdivision
Land UseResidential
Legal DescriptionWESTCLIFF SUBDIVISION, BLOCK 001, LOT 0010
Census Tract022105
Assessed Land Value$30,000
Assessed Improvement Value$191,550
Assessment Year2025
About this property
This well-maintained 3-bedroom, 2-bath home offers comfort and convenience in a peaceful setting. Located on a quiet dead-end street, it's just minutes from shopping, dining, and daily essentials. The spacious, flat backyard is fully privacy-fenced—perfect for entertaining, pets, or relaxing outdoors. With a functional layout and inviting outdoor space, this home has it all. Don't miss out!
Investor Tools
$221,550
Estimated Property Value
$211,378Estimated Mortgage Balance
$10,172Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,329 /month
Positive
Cash Flow Estimate:
$443 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$444/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,224
$221,550
2025
$30,000
$191,550
$221,550
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,224
$221,550
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$214,515
Yes
First
Jul 30, 2025
Sep 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$211,378
$10,172
4%
95%
$1,287/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,360/mo
$1,287/mo
+$73/mo
7.4%
