Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
—
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
View AllArrow
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
View AllArrow
Auction List
Auction List
  • Real estate scheduled for county or online auction
View AllArrow
Deals List
Deals List
  • Discounted properties priced below market value
View AllArrow
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
View AllArrow
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS
View AllArrow

$400,088

NAL Estimated Property Value

5800 Rustler Drive, Killeen, TX, 76543

Off MarketInfo
CommercialInfo
Beds3 Beds
Baths3 Bath
Baths3,298 Sq Ft
price_per_sqft$86.42 / sqft
Year BuiltBuilt in 2021

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Bathrooms Half 1Bathrooms Half 1
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesRange, Disposal, Microwave, Dishwasher, Refrigerator

Exterior

Lot Size8,294 sqft

Building Information

Year Built2021
Stories2
Roof Type105
Garage Spaces2

Land Information

APN475077
Lot Number22A
SubdivisionTexas North Subdivision Replat #1 First
Land UseResidential
Legal DescriptionTEXAS NORTH SUBDIVISION REPLAT #1 FIRST AMENDMENT, BLOCK 002, LOT 022A
Census Tract022002
Assessed Land Value$48,000
Assessed Improvement Value$352,088
Assessment Year2025

About this property

This property is a fully occupied duplex offering immediate cash flow. Both units are tenant-occupied with on-time rent payments, making this a true turnkey investment. Located in an established rental area near Fort Cavazos, shopping, and major roads, this property offers stable income and strong rental demand; ideal for an investor seeking a low-maintenance, income-producing asset.

Investor Tools

Property Icon
$400,088
Estimated Property Value
$229,959Estimated Mortgage Balance
$170,129Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,401 /month
Positive
Cash Flow Estimate:
$800 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$869/month
$600/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,429
$400,088
2025
$48,000
$352,088
$400,088
No

Tax History

Year
Tax Paid
Assessed Value
2024
$8,429
$400,088

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$259,900
Yes
First
Jun 11, 2020
Jul 2050

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$229,959
$170,129
42%
57%
$1,559/mo

City: Killeen

5800 Rustler Drive | Property Details | No Agent List