CashFlowRE
Sign in Sign up
1102 Jackson St
D Composite 42.66
Why this score? — see what drove the D grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +11.0/30.0
  • ARV discount +7.6/15.0
  • Appreciation +6.1/10.0
  • 1% rule +4.1/10.0
  • DSCR +3.2/10.0
  • Livability +3.2/5.0
  • Schools +3.0/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.0/5.0

$141,000

1102 Jackson St · Killeen, TX 76541
4 bd · 1.0 ba · 1,278 sqft · SingleFamily public records · 228 Days on market
Built 1954 9,147 sqft lot $110/sqft · at area comps Est $141k · at est. ↓ 12% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Back on market due to buyer financing falling through days before closing. No fault of property! Easy to show and ready for a quick close. An exceptional, turn-key opportunity awaits in Mcnair Park. This recently renovated 4-bedroom single-story home has been professionally updated from top to bottom, making it a premier choice for a savvy investor or a value-conscious homeowner. Step inside to an interior defined by recently updated finishes. The bright and open living area flows seamlessly into the dining space, anchored by LVP flooring that extends into the kitchen. Fresh, neutral paint and light fixtures create a modern and inviting atmosphere throughout the home. The kitchen was recently updated, equipped with white cabinetry, granite countertops, and a black appliance package, including a gas range. This space is perfectly designed for efficiency and style. This home offers an expansive layout with four spacious bedrooms, providing valuable flexibility for a large family, guests, or a home office. Each bedroom features plush carpeting and ceiling fans for added comfort. Both full bathrooms have been meticulously updated with vanities, toilets, and tiled shower surrounds with updated fixtures. The upgrades are not just cosmetic. This home delivers complete peace of mind with critical systems addressed, including a recent roof, hot water heater, and updated electrical and plumbing fixtures throughout. Situated on a generous, flat lot, the property features a spacious backyard with large, mature trees that provide excellent shade. An exterior utility room offers convenient extra storage space. This home's location is ideal. You are just minutes from I-14 for a quick commute to Fort Cavazos or nearby Temple and Belton. All the conveniences of Killeen, including shopping, dining, local schools, and recreational spots like McNair Park and the Killeen Athletic Complex, are just a short drive away. This home stands out as an exceptional value in the current market.

Key facts

  • Updated finishes
  • Lvp flooring
  • Recently renovated

Tags

RECENTLY RENOVATEDUPDATED FINISHESLVP FLOORINGWHITE CABINETRYGRANITE COUNTERTOPSBLACK APPLIANCE PACKAGE

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/1.0-bath single-family listed at $141k.

Deal economics

  • At list price, monthly cash flow is $-58 ($-700/yr) — negative.
  • To cash-flow at today's rent, offer at most $131k (7.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $128k (9.4% below list).
  • Recommended offer: $124k (12.0% below list) — sets the bar for market timing.
  • Cap rate 5.8% vs local median 3.9% in Killeen — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 63/100 on livability (#853 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: amenities D, employment D, crime D-.
  • Killeen ISD (urban): math 31% / reading 38% proficiency, ranked #524 of 826 in TX (top 63%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Killeen H S (math 29% / reading 40%, grade F, #963 of 1,632 statewide, top 61%, 2,076 students, 69% FRL) — zoned schools average 69% FRL vs 47% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents soft (-2.0%/yr); 126 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 3,222 units permitted in Bell County in 2024 (246 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($37k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $4k of equity ($975 loan paydown + $3k appreciation (2.3% local appreciation)).
  • Bell County population projected at +21% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 8, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 228 days — a 12% lower offer ($124k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 3y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 61% chance of damaging wind over 30y; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $124,080 (12.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 228 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. Built in 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  10. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  11. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.91%
Cap rate
5.80%
Cash-on-cash
-1.77%
DSCR
0.92
GRM
9.2

CMA / ARV

ARV (median comp)
$141,327
List price
$141,000
Delta
-0.23%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1602 N 22nd St 0.29mi 3/2.0 (-1) 1,276 (-0%) 3mo $196,000 $154 75
504 Alexander St 0.38mi 3/1.5 (-1) 1,218 (-5%) 3mo $140,300 $115 65
1310 Ruiz Dr 0.55mi 3/2.0 (-1) 1,291 (+1%) 4mo $192,000 $149 61
501 N 16th St 0.54mi 4/2.0 1,373 (+7%) 3mo $99,000 $72 56
502 Cardinal Ave 0.40mi 3/1.5 (-1) 1,202 (-6%) 16mo $145,000 $121 51
2602 Lu Cir 0.65mi 3/2.0 (-1) 1,352 (+6%) 6mo $105,000 $78 46
601 Cardinal Ave 0.38mi 3/2.0 (-1) 1,092 (-15%) 4mo $146,800 $134 46
1400 Diane Dr 0.73mi 3/2.5 (-1) 1,177 (-8%) 4mo $120,000 $102 38

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

2.26% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
2.0%
Equity multiple
1.11×
Total profit
$4,169
Equity at exit
$57,619
10-year hold
IRR
4.3%
Equity multiple
1.58×
Total profit
$22,743
Equity at exit
$84,540

Cash invested: $39,480 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Texas
87 Strongly Landlord-Friendly · R+5
County
— inherits STATE
City
— inherits STATE
3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

ZIP-level market 76541

Home prices YoY
1.4%
Rents YoY
-2.0%
Active inventory
126
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,277 high interval (Pro) →
Mortgage (P&I)
$739
Tax from tax record
$269 /mo · $3,232/yr
Insurance
$59
HOA
$0
Vacancy / Maint / Mgmt
$268
Net cashflow
$-58

Break-even live

Break-even rent $1,351
Max offer price $130,697
Occupancy floor 100%

Sensitivity live

Price -10% $21 -5% $-18 +0% $-58 +5% $-98 +10% $-138
Rent -10% $-159 -5% $-109 +0% $-58 +5% $-8 +10% $43
Rate -1.0pp $13 -0.5pp $-22 base $-58 +0.5pp $-95 +1.0pp $-132

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$35,250
Closing costs
$4,230
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1208 Alexander St Killeen, TX 4.0 3.0 1500 $1,600 $1.07 45d 1 0.09mi
1108 Stewart St Killeen, TX 3.0 1.0 995 $1,150 $1.16 25d 1 0.12mi
1701 Elkins Ave Killeen, TX 3.0 1.0 918 $1,000 $1.09 15d 1 0.14mi
1312 Carol Way Killeen, TX 3.0 1.0 1221 $1,100 $0.90 15d 1 0.22mi
1309 Carol Way Killeen, TX 4.0 2.5 1600 $1,350 $0.84 45d 1 0.23mi
705 Crockett Dr Killeen, TX 3.0 1.0 1174 $1,095 $0.93 45d 1 0.26mi
715 Cardinal Ave Killeen, TX 3.0 1.0 1142 $800 $0.70 45d 1 0.27mi
1204 N 18th St Unit B Killeen, TX 3.0 2.0 1200 $1,200 $1.00 45d 1 0.34mi
508 Patton Dr Killeen, TX 3.0 1.5 924 $1,150 $1.24 25d 1 0.37mi
905 Parmer Ave Unit A Killeen, TX 3.0 1.0 1672 $750 $0.45 45d 1 0.45mi
2303 Debra Cir Killeen, TX 3.0 1.5 1617 $1,600 $0.99 25d 1 0.45mi
1201 Greenwood Ave Killeen, TX 4.0 2.0 1276 $1,350 $1.06 45d 1 0.48mi
1309 Greenwood Ave Killeen, TX 3.0 1.0 925 $900 $0.97 23d 1 0.49mi
501 N 18th St Unit B Killeen, TX 3.0 1.5 1286 $1,250 $0.97 25d 1 0.51mi
1015 N 10th St Unit B Killeen, TX 3.0 2.0 1118 $1,100 $0.98 45d 1 0.56mi
2504 Lake Rd Killeen, TX 3.0 1.5 1454 $1,295 $0.89 15d 1 0.66mi
1507 N 8th St Unit 8 Killeen, TX 3.0 2.0 1116 $995 $0.89 25d 1 0.71mi
2003 Ruiz Dr Killeen, TX 3.0 2.0 1154 $1,199 $1.04 25d 1 0.82mi
2105 Creekwood Dr Killeen, TX 3.0 2.0 1092 $1,200 $1.10 45d 1 0.91mi
2107 Creekwood Dr Killeen, TX 3.0 2.0 1116 $1,250 $1.12 45d 1 0.92mi
2108 Carousel Dr Killeen, TX 3.0 2.0 1127 $1,195 $1.06 15d 1 0.94mi
506 Powell St Killeen, TX 3.0 1.0 1546 $1,400 $0.91 45d 1 0.97mi
2209 Pixton Dr Killeen, TX 4.0 2.0 1426 $1,450 $1.02 15d 1 0.99mi
209 West Avenue A Unit A Killeen, TX 3.0 2.0 876 $935 $1.07 15d 1 1.01mi
3109 Clinkenbeard Dr Unit 3107A Killeen, TX 3.0 2.0 1250 $1,375 $1.10 15d 1 1.01mi
1111 N College St Unit B Killeen, TX 3.0 2.0 1235 $995 $0.81 15d 1 1.02mi
2508 N W S Young Dr Killeen, TX 3.0 2.0 1200 $2,299 $1.92 15d 1 1.02mi
2312 Silverhill Dr Killeen, TX 3.0 2.0 1092 $1,200 $1.10 45d 1 1.02mi
2204 Sherman Dr Killeen, TX 3.0 2.0 1074 $1,350 $1.26 45d 1 1.03mi
801 S W S Young Dr Killeen, TX 3.0 1.0–2.0 1027 $2,043 $1.99 15d 12 1.08mi
2909 Cypress Dr Killeen, TX 3.0 2.0 1482 $1,350 $0.91 25d 1 1.13mi
2203 Lamplight Dr Killeen, TX 3.0 2.0 1292 $1,102 $0.85 45d 1 1.15mi
505 W Church Ave Killeen, TX 3.0 1.0 1160 $1,100 $0.95 15d 1 1.16mi
724 Carrie Ave Killeen, TX 3.0 1.0 1100 $1,000 $0.91 45d 1 1.16mi
514 McArthur Dr Killeen, TX 3.0 1.0 1084 $995 $0.92 45d 1 1.21mi
3312 Lake Travis Ave Killeen, TX 3.0 1.0 1019 $1,150 $1.13 25d 1 1.23mi
3312 Lake Travis Ave Killeen, TX 3.0 2.0 1019 $1,300 $1.28 45d 1 1.23mi
3303 Brookbend Dr Killeen, TX 4.0 2.0 1700 $1,450 $0.85 25d 1 1.23mi
2701 Hillside Dr Killeen, TX 3.0 1.0 924 $995 $1.08 23d 1 1.28mi
2500 Westcliff Rd Killeen, TX 3.0 2.0 1275 $1,550 $1.22 45d 1 1.29mi

Listing history 39 events

  1. 2026-06-22
    days on market $141,000 Active 228 DOM
  2. 2026-06-18
    days on market $141,000 Active 225 DOM
  3. 2026-06-17
    days on market $141,000 Active 224 DOM
  4. 2026-06-16
    days on market $141,000 Active 223 DOM
  5. 2026-06-15
    days on market $141,000 Active 222 DOM
  6. 2026-06-14
    days on market $141,000 Active 220 DOM
  7. 2026-06-13
    days on market $141,000 Active 219 DOM
  8. 2026-06-10
    days on market $141,000 Active 217 DOM
  9. 2026-06-09
    days on market $141,000 Active 216 DOM
  10. 2026-06-08
    days on market $141,000 Active 215 DOM
  11. 2026-06-07
    days on market $141,000 Active 214 DOM
  12. 2026-06-03
    days on market $141,000 Active 210 DOM
  13. 2026-06-02
    days on market $141,000 Active 209 DOM
  14. 2026-06-01
    days on market $141,000 Active 208 DOM
  15. 2026-05-31
    days on market $141,000 Active 207 DOM
  16. 2026-05-30
    days on market $141,000 Active 206 DOM
  17. 2026-05-15
    status Active 1997-char remark
    Show marketing remark (1997 chars)

    Back on market due to buyer financing falling through days before closing. No fault of property! Easy to show and ready for a quick close. An exceptional, turn-key opportunity awaits in Mcnair Park. This recently renovated 4-bedroom single-story home has been professionally updated from top to bottom, making it a premier choice for a savvy investor or a value-conscious homeowner. Step inside to an interior defined by recently updated finishes. The bright and open living area flows seamlessly into the dining space, anchored by LVP flooring that extends into the kitchen. Fresh, neutral paint and light fixtures create a modern and inviting atmosphere throughout the home. The kitchen was recently updated, equipped with white cabinetry, granite countertops, and a black appliance package, including a gas range. This space is perfectly designed for efficiency and style. This home offers an expansive layout with four spacious bedrooms, providing valuable flexibility for a large family, guests, or a home office. Each bedroom features plush carpeting and ceiling fans for added comfort. Both full bathrooms have been meticulously updated with vanities, toilets, and tiled shower surrounds with updated fixtures. The upgrades are not just cosmetic. This home delivers complete peace of mind with critical systems addressed, including a recent roof, hot water heater, and updated electrical and plumbing fixtures throughout. Situated on a generous, flat lot, the property features a spacious backyard with large, mature trees that provide excellent shade. An exterior utility room offers convenient extra storage space. This home's location is ideal. You are just minutes from I-14 for a quick commute to Fort Cavazos or nearby Temple and Belton. All the conveniences of Killeen, including shopping, dining, local schools, and recreational spots like McNair Park and the Killeen Athletic Complex, are just a short drive away. This home stands out as an exceptional value in the current market.

  18. 2026-05-15
    listed $141,000 Active 1997-char remark
    Show marketing remark (1997 chars)

    Back on market due to buyer financing falling through days before closing. No fault of property! Easy to show and ready for a quick close. An exceptional, turn-key opportunity awaits in Mcnair Park. This recently renovated 4-bedroom single-story home has been professionally updated from top to bottom, making it a premier choice for a savvy investor or a value-conscious homeowner. Step inside to an interior defined by recently updated finishes. The bright and open living area flows seamlessly into the dining space, anchored by LVP flooring that extends into the kitchen. Fresh, neutral paint and light fixtures create a modern and inviting atmosphere throughout the home. The kitchen was recently updated, equipped with white cabinetry, granite countertops, and a black appliance package, including a gas range. This space is perfectly designed for efficiency and style. This home offers an expansive layout with four spacious bedrooms, providing valuable flexibility for a large family, guests, or a home office. Each bedroom features plush carpeting and ceiling fans for added comfort. Both full bathrooms have been meticulously updated with vanities, toilets, and tiled shower surrounds with updated fixtures. The upgrades are not just cosmetic. This home delivers complete peace of mind with critical systems addressed, including a recent roof, hot water heater, and updated electrical and plumbing fixtures throughout. Situated on a generous, flat lot, the property features a spacious backyard with large, mature trees that provide excellent shade. An exterior utility room offers convenient extra storage space. This home's location is ideal. You are just minutes from I-14 for a quick commute to Fort Cavazos or nearby Temple and Belton. All the conveniences of Killeen, including shopping, dining, local schools, and recreational spots like McNair Park and the Killeen Athletic Complex, are just a short drive away. This home stands out as an exceptional value in the current market.

  19. 2026-04-30
    historical
  20. 2026-04-03
    historical Active Under Contract
    Show marketing remark (1997 chars)

    Back on market due to buyer financing falling through days before closing. No fault of property! Easy to show and ready for a quick close. An exceptional, turn-key opportunity awaits in Mcnair Park. This recently renovated 4-bedroom single-story home has been professionally updated from top to bottom, making it a premier choice for a savvy investor or a value-conscious homeowner. Step inside to an interior defined by recently updated finishes. The bright and open living area flows seamlessly into the dining space, anchored by LVP flooring that extends into the kitchen. Fresh, neutral paint and light fixtures create a modern and inviting atmosphere throughout the home. The kitchen was recently updated, equipped with white cabinetry, granite countertops, and a black appliance package, including a gas range. This space is perfectly designed for efficiency and style. This home offers an expansive layout with four spacious bedrooms, providing valuable flexibility for a large family, guests, or a home office. Each bedroom features plush carpeting and ceiling fans for added comfort. Both full bathrooms have been meticulously updated with vanities, toilets, and tiled shower surrounds with updated fixtures. The upgrades are not just cosmetic. This home delivers complete peace of mind with critical systems addressed, including a recent roof, hot water heater, and updated electrical and plumbing fixtures throughout. Situated on a generous, flat lot, the property features a spacious backyard with large, mature trees that provide excellent shade. An exterior utility room offers convenient extra storage space. This home's location is ideal. You are just minutes from I-14 for a quick commute to Fort Cavazos or nearby Temple and Belton. All the conveniences of Killeen, including shopping, dining, local schools, and recreational spots like McNair Park and the Killeen Athletic Complex, are just a short drive away. This home stands out as an exceptional value in the current market.

  21. 2026-04-03
    historical Active Under Contract 1997-char remark
    Show marketing remark (1997 chars)

    Back on market due to buyer financing falling through days before closing. No fault of property! Easy to show and ready for a quick close. An exceptional, turn-key opportunity awaits in Mcnair Park. This recently renovated 4-bedroom single-story home has been professionally updated from top to bottom, making it a premier choice for a savvy investor or a value-conscious homeowner. Step inside to an interior defined by recently updated finishes. The bright and open living area flows seamlessly into the dining space, anchored by LVP flooring that extends into the kitchen. Fresh, neutral paint and light fixtures create a modern and inviting atmosphere throughout the home. The kitchen was recently updated, equipped with white cabinetry, granite countertops, and a black appliance package, including a gas range. This space is perfectly designed for efficiency and style. This home offers an expansive layout with four spacious bedrooms, providing valuable flexibility for a large family, guests, or a home office. Each bedroom features plush carpeting and ceiling fans for added comfort. Both full bathrooms have been meticulously updated with vanities, toilets, and tiled shower surrounds with updated fixtures. The upgrades are not just cosmetic. This home delivers complete peace of mind with critical systems addressed, including a recent roof, hot water heater, and updated electrical and plumbing fixtures throughout. Situated on a generous, flat lot, the property features a spacious backyard with large, mature trees that provide excellent shade. An exterior utility room offers convenient extra storage space. This home's location is ideal. You are just minutes from I-14 for a quick commute to Fort Cavazos or nearby Temple and Belton. All the conveniences of Killeen, including shopping, dining, local schools, and recreational spots like McNair Park and the Killeen Athletic Complex, are just a short drive away. This home stands out as an exceptional value in the current market.

  22. 2026-02-23
    price $141,000
    Show marketing remark (1997 chars)

    Back on market due to buyer financing falling through days before closing. No fault of property! Easy to show and ready for a quick close. An exceptional, turn-key opportunity awaits in Mcnair Park. This recently renovated 4-bedroom single-story home has been professionally updated from top to bottom, making it a premier choice for a savvy investor or a value-conscious homeowner. Step inside to an interior defined by recently updated finishes. The bright and open living area flows seamlessly into the dining space, anchored by LVP flooring that extends into the kitchen. Fresh, neutral paint and light fixtures create a modern and inviting atmosphere throughout the home. The kitchen was recently updated, equipped with white cabinetry, granite countertops, and a black appliance package, including a gas range. This space is perfectly designed for efficiency and style. This home offers an expansive layout with four spacious bedrooms, providing valuable flexibility for a large family, guests, or a home office. Each bedroom features plush carpeting and ceiling fans for added comfort. Both full bathrooms have been meticulously updated with vanities, toilets, and tiled shower surrounds with updated fixtures. The upgrades are not just cosmetic. This home delivers complete peace of mind with critical systems addressed, including a recent roof, hot water heater, and updated electrical and plumbing fixtures throughout. Situated on a generous, flat lot, the property features a spacious backyard with large, mature trees that provide excellent shade. An exterior utility room offers convenient extra storage space. This home's location is ideal. You are just minutes from I-14 for a quick commute to Fort Cavazos or nearby Temple and Belton. All the conveniences of Killeen, including shopping, dining, local schools, and recreational spots like McNair Park and the Killeen Athletic Complex, are just a short drive away. This home stands out as an exceptional value in the current market.

  23. 2026-02-23
    price $141,000 1997-char remark
    Show marketing remark (1997 chars)

    Back on market due to buyer financing falling through days before closing. No fault of property! Easy to show and ready for a quick close. An exceptional, turn-key opportunity awaits in Mcnair Park. This recently renovated 4-bedroom single-story home has been professionally updated from top to bottom, making it a premier choice for a savvy investor or a value-conscious homeowner. Step inside to an interior defined by recently updated finishes. The bright and open living area flows seamlessly into the dining space, anchored by LVP flooring that extends into the kitchen. Fresh, neutral paint and light fixtures create a modern and inviting atmosphere throughout the home. The kitchen was recently updated, equipped with white cabinetry, granite countertops, and a black appliance package, including a gas range. This space is perfectly designed for efficiency and style. This home offers an expansive layout with four spacious bedrooms, providing valuable flexibility for a large family, guests, or a home office. Each bedroom features plush carpeting and ceiling fans for added comfort. Both full bathrooms have been meticulously updated with vanities, toilets, and tiled shower surrounds with updated fixtures. The upgrades are not just cosmetic. This home delivers complete peace of mind with critical systems addressed, including a recent roof, hot water heater, and updated electrical and plumbing fixtures throughout. Situated on a generous, flat lot, the property features a spacious backyard with large, mature trees that provide excellent shade. An exterior utility room offers convenient extra storage space. This home's location is ideal. You are just minutes from I-14 for a quick commute to Fort Cavazos or nearby Temple and Belton. All the conveniences of Killeen, including shopping, dining, local schools, and recreational spots like McNair Park and the Killeen Athletic Complex, are just a short drive away. This home stands out as an exceptional value in the current market.

  24. 2025-12-29
    price $145,000
    Show marketing remark (1997 chars)

    Back on market due to buyer financing falling through days before closing. No fault of property! Easy to show and ready for a quick close. An exceptional, turn-key opportunity awaits in Mcnair Park. This recently renovated 4-bedroom single-story home has been professionally updated from top to bottom, making it a premier choice for a savvy investor or a value-conscious homeowner. Step inside to an interior defined by recently updated finishes. The bright and open living area flows seamlessly into the dining space, anchored by LVP flooring that extends into the kitchen. Fresh, neutral paint and light fixtures create a modern and inviting atmosphere throughout the home. The kitchen was recently updated, equipped with white cabinetry, granite countertops, and a black appliance package, including a gas range. This space is perfectly designed for efficiency and style. This home offers an expansive layout with four spacious bedrooms, providing valuable flexibility for a large family, guests, or a home office. Each bedroom features plush carpeting and ceiling fans for added comfort. Both full bathrooms have been meticulously updated with vanities, toilets, and tiled shower surrounds with updated fixtures. The upgrades are not just cosmetic. This home delivers complete peace of mind with critical systems addressed, including a recent roof, hot water heater, and updated electrical and plumbing fixtures throughout. Situated on a generous, flat lot, the property features a spacious backyard with large, mature trees that provide excellent shade. An exterior utility room offers convenient extra storage space. This home's location is ideal. You are just minutes from I-14 for a quick commute to Fort Cavazos or nearby Temple and Belton. All the conveniences of Killeen, including shopping, dining, local schools, and recreational spots like McNair Park and the Killeen Athletic Complex, are just a short drive away. This home stands out as an exceptional value in the current market.

  25. 2025-12-29
    price $145,000 1997-char remark
    Show marketing remark (1997 chars)

    Back on market due to buyer financing falling through days before closing. No fault of property! Easy to show and ready for a quick close. An exceptional, turn-key opportunity awaits in Mcnair Park. This recently renovated 4-bedroom single-story home has been professionally updated from top to bottom, making it a premier choice for a savvy investor or a value-conscious homeowner. Step inside to an interior defined by recently updated finishes. The bright and open living area flows seamlessly into the dining space, anchored by LVP flooring that extends into the kitchen. Fresh, neutral paint and light fixtures create a modern and inviting atmosphere throughout the home. The kitchen was recently updated, equipped with white cabinetry, granite countertops, and a black appliance package, including a gas range. This space is perfectly designed for efficiency and style. This home offers an expansive layout with four spacious bedrooms, providing valuable flexibility for a large family, guests, or a home office. Each bedroom features plush carpeting and ceiling fans for added comfort. Both full bathrooms have been meticulously updated with vanities, toilets, and tiled shower surrounds with updated fixtures. The upgrades are not just cosmetic. This home delivers complete peace of mind with critical systems addressed, including a recent roof, hot water heater, and updated electrical and plumbing fixtures throughout. Situated on a generous, flat lot, the property features a spacious backyard with large, mature trees that provide excellent shade. An exterior utility room offers convenient extra storage space. This home's location is ideal. You are just minutes from I-14 for a quick commute to Fort Cavazos or nearby Temple and Belton. All the conveniences of Killeen, including shopping, dining, local schools, and recreational spots like McNair Park and the Killeen Athletic Complex, are just a short drive away. This home stands out as an exceptional value in the current market.

  26. 2025-12-26
    listed $150,000 Active
  27. 2025-11-05
    listed $150,000 Active 1997-char remark
    Show marketing remark (1997 chars)

    Back on market due to buyer financing falling through days before closing. No fault of property! Easy to show and ready for a quick close. An exceptional, turn-key opportunity awaits in Mcnair Park. This recently renovated 4-bedroom single-story home has been professionally updated from top to bottom, making it a premier choice for a savvy investor or a value-conscious homeowner. Step inside to an interior defined by recently updated finishes. The bright and open living area flows seamlessly into the dining space, anchored by LVP flooring that extends into the kitchen. Fresh, neutral paint and light fixtures create a modern and inviting atmosphere throughout the home. The kitchen was recently updated, equipped with white cabinetry, granite countertops, and a black appliance package, including a gas range. This space is perfectly designed for efficiency and style. This home offers an expansive layout with four spacious bedrooms, providing valuable flexibility for a large family, guests, or a home office. Each bedroom features plush carpeting and ceiling fans for added comfort. Both full bathrooms have been meticulously updated with vanities, toilets, and tiled shower surrounds with updated fixtures. The upgrades are not just cosmetic. This home delivers complete peace of mind with critical systems addressed, including a recent roof, hot water heater, and updated electrical and plumbing fixtures throughout. Situated on a generous, flat lot, the property features a spacious backyard with large, mature trees that provide excellent shade. An exterior utility room offers convenient extra storage space. This home's location is ideal. You are just minutes from I-14 for a quick commute to Fort Cavazos or nearby Temple and Belton. All the conveniences of Killeen, including shopping, dining, local schools, and recreational spots like McNair Park and the Killeen Athletic Complex, are just a short drive away. This home stands out as an exceptional value in the current market.

  28. 2024-10-18
    historical $1,250
  29. 2024-10-09
    listed $1,250
  30. 2023-12-01
    historical $1,250
  31. 2023-11-10
    listed $1,250
  32. 2023-09-09
    historical $1,250
  33. 2023-08-24
    price $1,250
  34. 2023-06-30
    soldstatus
  35. 2023-05-29
    status Pending
  36. 2023-05-26
    listed $159,900 Active
  37. 2023-03-27
    soldstatus
  38. 2023-03-27
    soldstatus
  39. 1987-02-02
    soldstatus

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast TX · Resets to sale price

Current annual tax
$3,232 · $269/mo
Projected year-2 tax
$3,232 · $269/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 61% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$15,330
− Mortgage interest
−$7,898
− Property taxes
−$3,232
− Insurance
−$705
− Repairs & maintenance
−$1,226
− Management
−$1,226
− Depreciation
−$4,102
Taxable loss
−$3,060
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$734
After-tax cash flow
$35/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Killeen ISD
NCES district ID
4825660
Math proficiency
31% ▼ -16.00%
Reading proficiency
38% ▼ -3.00%
Median HH income
$47,665
Composite
29.69/100
National rank
#6458
State rank
#524 of 826 in TX

Livability — Killeen

Score
63/100
State rank
#853
US rank
#15359

Category grades

Amenities D Commute F Cost of living A+ Crime D- Employment D Housing A+ Health & safety F User ratings F

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Killeen, TX
County
Bell County · 345,090 people
City population
163,398
Metro
Killeen-Temple, TX
Population (ZIP)
19,011
Household income
$37,349
Rent vs Own
76.4% rent · 23.6% own
Severe rent burden
1668.0

Population outlook (Bell County) Hauer SSP2

Today (2025)
371,114 people
By 2030
389,104 · +4.8%
By 2040
420,592 · +13.3%
By 2050
447,779 · +20.7%
By 2075
499,130 · +34.5%
By 2100
505,680 · +36.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.73)
Race & ethnicity
Hispanic / Latino 32% White 31% Black 27% Two or more races 10% Asian 3% Pacific Islander 1%
Hispanic origin (detail)
Mexican 21% Puerto Rican 6% Dominican 1%
Common ancestry
Italian 2% Slovak 1% Lithuanian 1%
Foreign-born
14% · Canada, Vietnam, South Korea
Languages at home
69% English-only · Spanish 25% German/W. Germanic 2% Korean 1%

Political lean MEDSL · Bell

2024 margin
R (+16.2) · D 41.3% · R 57.6% · Other 1.1%
2008→2024 swing
-6.5pp toward R · 2008: -9.8pp · 2024: -16.2pp
All cycles
2024: R+16.2 2020: R+8.5 2016: R+15.1 2012: R+16.4 2008: R+9.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.26%
Current HPI
168.1206
Rent YoY
▼ -2.00%
Metro
Killeen-Temple, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-11.8% since first listed
23 events — show timeline
  • 2026-05-15 Relisted Unlock MLS
  • 2026-05-15 Listed $141,000 CTXMLS
  • 2026-04-30 Listing Removed CTXMLS
  • 2026-04-03 Contingent CTXMLS
  • 2026-04-03 Contingent Unlock MLS
  • 2026-02-23 Price Changed $141,000 CTXMLS
  • 2026-02-23 Price Changed $141,000 Unlock MLS
  • 2025-12-29 Price Changed $145,000 CTXMLS
  • 2025-12-29 Price Changed $145,000 Unlock MLS
  • 2025-12-26 Listed $150,000 CTXMLS
  • 2025-11-05 Listed $150,000 Unlock MLS
  • 2024-10-18 Rental Removed $1,250 APPFOLIO
  • 2024-10-09 Listed for Rent $1,250 APPFOLIO
  • 2023-12-01 Rental Removed $1,250 APPFOLIO
  • 2023-11-10 Listed for Rent $1,250 APPFOLIO
  • 2023-09-09 Rental Removed $1,250 APPFOLIO
  • 2023-08-24 Price Changed $1,250 APPFOLIO
  • 2023-06-30 Sold (Public Records) Public Records
  • 2023-05-29 Pending CTXMLS
  • 2023-05-26 Listed $159,900 CTXMLS
  • 2023-03-27 Sold (Public Records) Public Records
  • 2023-03-27 Sold (Public Records) Public Records
  • 1987-02-02 Sold (Public Records) Public Records

Property tax history

+13.1%/yr

Latest (2025): $3,232 · +13.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…