$210,000
NAL Estimated Property Value4504 Bluestem Ln, Killeen, TX, 76542
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Exhaust Fan, Electric Range, Electric Water Heater, Disposal, Refrigerator, Water Heater, Some Electric Appliances, Microwave, Range
FlooringCeramic Tile
Exterior
Exterior FeaturesCovered Patio, Porch, Rain Gutters, Storage
Building Information
Year Built1992
Stories1
Roof Type105
Garage Spaces2
Land Information
APN94420
Lot Number6
SubdivisionHymesa Estates Phase One
Land UseResidential
Legal DescriptionHYMESA ESTATES PHASE ONE, BLOCK 009, LOT 0006
Census Tract022403
Assessed Land Value$38,000
Assessed Improvement Value$163,025
Assessment Year2025
About this property
This home is located in a very desirable neighborhood with elementary and middle schools just a few blocks away. the roof shingles were replaced on 7/13/24 and it has a very nice back yard with large trees and a storage building. The kitchen features a stove and microwave installed in 2024, a refrigerator and lots of cabinets w/pull handles. The home has all ceramic tile flooring, a fireplace in the living room and an exterior door from the living room to the back patio.
Investor Tools
$210,000
Estimated Property Value
$187,582Estimated Mortgage Balance
$22,418Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,272 /month
Positive
Cash Flow Estimate:
$424 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$424/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,039
$201,025
2025
$38,000
$163,025
$201,025
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,039
$201,025
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$197,825
No
First
Jul 7, 2023
Aug 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$187,582
$22,418
10%
89%
$1,187/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,480/mo
$1,187/mo
+$293/mo
8.5%
