$173,000
NAL Estimated Property Value802 Stetson Ave Ste Tson, Killeen, TX, 76543
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range, Refrigerator
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesNone
Building Information
Year Built1954
Stories1
Roof Type105
Garage Spaces1
Land Information
APN38968
Lot Number22
SubdivisionMarlboro Heights Revised
Land UseResidential
Legal DescriptionMARLBORO HEIGHTS REVISED, BLOCK 004, LOT 0022
Census Tract022300
Assessed Land Value$20,000
Assessed Improvement Value$124,824
Assessment Year2025
About this property
LET MAKE A DEAL, Money maker! Excellent opportunity to own your very own multi family investment. Each unit offers two bedrooms and one bath. This property has been totally Remodeled and has Electric, Plumbing, Appliances, Walls and Central Heat and Air. Don't miss out on this one!
Investor Tools
$173,000
Estimated Property Value
$116,338Estimated Mortgage Balance
$56,865Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,080 /month
Positive
Cash Flow Estimate:
$360 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$345/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,269
$144,824
2025
$20,000
$124,824
$144,824
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,269
$144,824
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Vision Financial Services Inc
Conventional
$123,750
No
First
Jan 18, 2023
Feb 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$116,338
$56,662
32%
67%
$742/mo
