Occupied
For Sale
$290,000
3505 Dustin Ct, Killeen, TX 76549
Both residences are occupied under active leases, supporting immediate income continuity.
Property Size2,590 SF
Price / SF$111.97
Days on Market126
Property Features for 3505 Dustin Ct
General Information
Standard status
Active
Size
2,590 SF
Property subtype
Multi-Family
Occupancy
100%
Additional Details
Multifamily Units
2
Building Details
Year Built
2003
Buildings
1
Listing Agency:
Step by Step Realty
Listed By:
Jeanette Amthor-Rodriguez (254) 319-1316 · License #0582875
(254) 319-1316
Source:
Homeguidecentraltexas
Added: Jun 26
Changed: Oct 25
Last Checked: Oct 28 at 8:24AM
Displayed information is deemed reliable but is not guaranteed and should be independently verified. All listing content including descriptions, pricing, images are the copyrighted material of Step by Step Realty
Ask AI about this property
Review the available facts, identify missing information and prepare questions for the agent.
Investment Insights
Based on property information with market context.
Built in 2003, this duplex contains 2,590 square feet across two residential units. Both units are currently occupied and subject to active leases. Interior photographs are not provided to protect tenant privacy, and showings or inspections should be coordinated with appropriate notice.
The property is located near Fort Hood, local schools, and major commuter routes in Killeen, Texas. It is available as an individual acquisition or as part of a larger multi-duplex portfolio. Lease details may be requested by qualified buyers, with property access scheduled around tenant occupancy.
The property is located near Fort Hood, local schools, and major commuter routes in Killeen, Texas. It is available as an individual acquisition or as part of a larger multi-duplex portfolio. Lease details may be requested by qualified buyers, with property access scheduled around tenant occupancy.
Key Highlights
- Two‑unit duplex totaling 2,590 square feet
- Built in 2003
- Both units fully occupied with active leases
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$22,386
Cap Rate
7.72%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$447,720
$447.7K
Cap Rate 7%
$319,800
$319.8K
Cap Rate 9%
$248,733
$248.7K
Market Conditions
NOI Build-Up for 2,590 SF
Gross rent
$34.2K $13.20/SF
− Vacancy
−$2.2K −$0.85/SF
EGI
$32.0K $12.35/SF
− OpEx
−$9.6K −$3.70/SF
NOI
$22.4K $8.64/SF
Area
Killeen, TX
Vacancy
6.46%
Lease Rate
$13.20 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$447,720
Cap Rate 7%
$319,800
Cap Rate 9%
$248,733
Alternative Uses
Best Use
Multifamily LT 5
$319.8K
$279.8K – $373.1K
NOI $22,386 @ 7.0% cap · market cap 7.72%
Second Best
Apartment 5plus
$295.9K
$258.9K – $345.2K
NOI $20,711 @ 7.0% cap · market cap 7.14%
Theoretical Best
Office A
$622.1K
$544.3K – $725.8K
NOI $43,547 @ 7.0% cap · market cap 15.02%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Who owns this building?
See the owner, sales and loan history
Open Analytics
Lease Details
2
Residential units
100%
Occupancy
Location Intelligence
Trade Area within ½ mile
162
Businesses Nearby
Explore this area
Business Placement
Demographics for 76549, TX
56,199
Population
21,794
Households
2.6
Avg Household Size
29
Median Age
23%
College-Educated
95%
High-School Grad
94.1 sq mi
ZIP Area
597
Density / Sq Mi
$62,536
Median Household Income
$36,340
Median Earnings
$1,363
Median Rent
$202,100
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Market
Vacancy Rate% for Multifamily in South region
Frequently Asked Questions
What type of property is this?
Duplex - Both residences are occupied under active leases, supporting immediate income continuity.
Where is this duplex located?
The property is located at 3505 Dustin Ct Killeen, TX.
What is the asking price?
The asking price for this property is $290,000.
What are key features of this property?
This property features: Two‑unit duplex totaling 2,590 square feet; Built in 2003; Both units fully occupied with active leases
