$283,000
NAL Estimated Property Value5208 White Rose Drive, Killeen, TX, 76542
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Disposal, Ice Maker, Refrigerator, Vented Exhaust Fan, Water Heater, Some Electric Appliances
FlooringTile
Exterior
Exterior FeaturesCovered Patio
Building Information
Garage Spaces2
Land Information
APN506781
Lot Number1
SubdivisionRosewood Springs Phase One
Land UseVacant Land
Legal DescriptionROSEWOOD SPRINGS PHASE ONE, BLOCK 003, LOT 0001
Census Tract022406
Assessed Land Value$38,000
Assessment Year2025
About this property
This brand new 3 bedroom, 2 bath home offers 1507 square feet with a beautiful open floor plan. This home features spray foam insulation (lower electric bill), quartz countertops, stainless steel appliances, tile throughout, and a covered extended patio. This home is situated for afternoon shade on hot summer afternoons. This home also has easy access to Seton Hospital, Sams Club, Chuy’s, Harker Heights market square plus many more eateries and shopping.
Investor Tools
$283,000
Estimated Property Value
$225,678Estimated Mortgage Balance
$57,322Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,710 /month
Positive
Cash Flow Estimate:
$570 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$162/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$524
$38,000
2025
$38,000
N/A
$38,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$524
$38,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
New American Funding
Conventional
$228,000
No
First
Oct 17, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$225,678
$57,322
20%
80%
$1,367/mo
