$134,000
1222 Royal Crest Dr, Killeen, TX, 76549
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Gas Range, Gas Water Heater, Microwave, Refrigerator, Some Gas Appliances, Range
FlooringVinyl
Exterior
Exterior FeaturesPatio
Lot Size3,640 sqft
Building Information
Year Built1985
Stories1
Roof Type105
Garage Spaces1
Land Information
APN28011
Lot Number41
SubdivisionHeritage Home Addition
Land UseResidential
Legal DescriptionHERITAGE HOME ADDITION, BLOCK 002, LOT 0041
Census Tract023113
Assessed Land Value$18,000
Assessed Improvement Value$86,703
Assessment Year2026
About this property
Welcome home to this updated 2-bedroom, 2-bath townhome featuring stylish improvements. Conveniently located near the military base, popular shopping destinations, restaurants, and schools, this home offers the perfect blend of comfort and accessibility. Enjoy a cozy living area, beautiful ceilings fans, and a location that puts everything you need nearby.
Investor Tools
$0Estimated Mortgage Balance
$138,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$828 /month
Positive
Cash Flow Estimate:
$276 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$234/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,124
$104,703
2026
$18,000
$86,703
$104,703
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,124
$104,703
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$138,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,010/mo
N/A
+$1,010/mo
8.8%
