$139,000
NAL Estimated Property Value602 Blake St, Killeen, TX, 76541
$146,851 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerVacant Homes
Highlights
Interior
AppliancesElectric Range, Refrigerator, Range
FlooringLaminate
Building Information
Year Built1959
Stories1
Roof Type105
Garage Spaces2
Land Information
APN116781
Lot Number1
SubdivisionBrookside Subdivision Second Unit
Land UseResidential
Legal DescriptionBROOKSIDE SUBDIVISION SECOND UNIT, BLOCK 002, LOT 0001
Census Tract022900
Assessed Land Value$20,000
Assessed Improvement Value$117,169
Assessment Year2025
About this property
GREAT DUPLEX IN THE HEART OF KILLEEN TX! SIDE A IS CURRENTLY VACANT AND IS 2 BEDS/ 1 BATH. THE OTHER SIDE IS LEASED OUT FOR 995$ PER MONTH AND IS A 3 BEDS/2 BATHS. VERY NICELY UPDATED FEATURES INCLUDE NEW FLOORING, NEW PAINT AND FIXTURES AND NEW PLUMBING. SQUARE FOOTAGE SHALL BE VERIFIED BY A BUYERS INDEPENDENT APPRAISAL.
Investor Tools
$139,000
Estimated Property Value
$120,268Estimated Mortgage Balance
$18,732Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$146,850
Rent-to-Value Ratio: 0.72%
Rent Estimate
$834 /month
Positive
Cash Flow Estimate:
$278 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$265/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,487
$137,169
2025
$20,000
$117,169
$137,169
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,487
$137,169
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Navitas 4 Llc
Purchase Money Mortgage
$130,000
No
First
May 18, 2022
Jun 2025
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$120,268
$18,732
13%
87%
$780/mo
