$313,000
NAL Estimated Property Value6103 Hercules Ave, Killeen, TX, 76542
$313,679 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesCooktop, Dishwasher, Disposal, Microwave, Refrigerator, Electric Water Heater
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesNone
Lot Size7,793 sqft
Building Information
Year Built2020
Stories1
Roof Type105
Garage Spaces2
Land Information
APN490396
Lot Number24
SubdivisionSettlers Pass
Land UseResidential
Legal DescriptionSETTLERS PASS, BLOCK 003, LOT 0024
Census Tract023001
Assessed Land Value$50,000
Assessed Improvement Value$226,903
Assessment Year2025
About this property
Adorable home with 3 Beds, 2 baths and office room is looking for new owner. An open concept floor plan, with good size living room, open to the kitchen that contains lovely granite counters and stainless steel appliances! The back patio and good size yard! Settlers pass has no HOA and is a perfect location close to 195, for direct access to Austin, or Fort hood, close to shops, restaurants and other major business of Killeen area.
Investor Tools
$313,000
Estimated Property Value
$279,052Estimated Mortgage Balance
$34,450Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$313,678
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,878 /month
Positive
Cash Flow Estimate:
$626 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$467/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$276,903
2025
$50,000
$226,903
$276,903
Yes (2024)
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$276,903
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Va
$300,000
Yes
First
Jul 19, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$279,052
$27,948
9%
89%
$1,799/mo
