$205,000
NAL Estimated Property Value4407 Tidal Wave Dr, Killeen, TX, 76549
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range
FlooringCarpet, Laminate, Vinyl
Exterior
Exterior FeaturesStorage
Building Information
Year Built2001
Stories1
Roof Type105
Garage Spaces1
Land Information
APN209427
Lot Number33
SubdivisionConder Valley Phase One
Land UseResidential
Legal DescriptionCONDER VALLEY PHASE ONE, BLOCK 005, LOT 0033
Census Tract023112
Assessed Land Value$39,000
Assessed Improvement Value$164,267
Assessment Year2025
About this property
All sided brick home with fresh interior paint, new carpet in the bedrooms, new vinyl plank flooring in the wet areas, new ceiling fans in all bedrooms, new lighting in the kitchen and the entry way, new lighting and plumbing fixtures in both bathrooms, and new blinds. A must see!!
Investor Tools
$205,000
Estimated Property Value
$182,665Estimated Mortgage Balance
$22,335Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,230 /month
Positive
Cash Flow Estimate:
$410 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$423/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,055
$203,267
2025
$39,000
$164,267
$203,267
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,055
$203,267
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Fha
$196,377
Yes
First
Aug 15, 2022
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$182,665
$21,335
10%
89%
$1,178/mo
