$134,000
1201 Royal Crest Dr, Killeen, TX, 76549
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Refrigerator, Some Gas Appliances, Microwave, Range
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesPatio
Lot Size4,396 sqft
Building Information
Year Built1983
Stories2
Roof Type105
Garage Spaces1
Land Information
APN94396
Lot Number40
SubdivisionHeritage Home Addition
Land UseResidential
Legal DescriptionHERITAGE HOME ADDITION, BLOCK 003, LOT 0040
Census Tract023113
Assessed Land Value$18,000
Assessed Improvement Value$88,558
Assessment Year2026
About this property
Move-in ready townhouse featuring 2 bedrooms, 2 bathrooms, fresh interior paint, and new carpet throughout. The updated bathroom enhances the home's appeal, while the oversized concrete patio provides an ideal space for entertaining, grilling, or simply unwinding outdoors. Combining low-maintenance living with tasteful updates, this property is ready for its next owner to enjoy. Virtually staged to show potential.
Investor Tools
$26,410Estimated Mortgage Balance
$99,590Estimated Equity
79% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$804 /month
Positive
Cash Flow Estimate:
$268 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$233/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,161
$106,558
2026
$18,000
$88,558
$106,558
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,161
$106,558
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Extraco Banks Na
Commercial
$32,000
No
First
Apr 6, 2018
Apr 2028
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$26,410
$99,590
79%
21%
$192/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,010/mo
$192/mo
+$818/mo
9.6%
