6104 Rocky Rose Road Killeen, TX 76543
MULTI_FAMILY - Other - Killeen, TX
- Added:
- May 28, 2025
- Days on Market:
- 413
- Last Refresh:
- Jul 14 at 10:06 am
Property Features for 6104 Rocky Rose Road
General Information
- Property type
- Residential Multi Family
- Property subtype
- Other
- Property condition
- Under Construction
- Interior features
- CeilingFans, DoubleVanity, TubShower, BreakfastBar, KitchenDiningCombo, SolidSurfaceCounters
- Appliances
- ConvectionOven, Dishwasher, Disposal, MultipleWaterHeaters, Cooktop
- Standard status
- Active
- APN
- 528930
- Size
- 2,622 SF
- Lot size
- 0.18 Acres
Taxes and HOA fees
- Tax Year
- 2025
- Tax Description
- REYNOLDS CROSSING PHASE 1, BLOCK 003, LOT 0004
Utilities
- Sewer type
- Public Sewer
- Water source
- Public
Building Details
- Year built
- 2025
- Floors in Building
- 1
- Number of units
- 1
- Flooring type
- Concrete
- Building materials
- HardiplankType, SyntheticStucco
- Roof type
- Composition, Shingle
- Architectural style
- Other
Listing agent Lorie L. Renegar License #0664817 (254) 350-9396
Listing office All City Real Estate PO Box 170524, Austin, TX (866) 277-6005
Listing date May 28, 2025
Copyright © 2026 Central Texas Multiple Listing Service. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Investment Insights
Based on property information with market context.
The duplex is located at 6104 Rocky Rose Road in Killeen, Texas (Bell County), on a 0.18-acre lot. Per the seller’s remarks, Side A is currently rented under a 12-month lease in place from 07/15/26 through 06/30/2027.
For buyers seeking a property with established tenancy, the active lease on Side A provides a known occupancy timeline. For owner-occupants or investors considering a live-and-lease arrangement, the configuration supports flexible use, with a complete second unit available alongside the leased side. The modern, functional layout and private-entry setup may appeal to tenants looking for straightforward, self-contained living arrangements within a two-unit structure.
Key Highlights
- Newly built duplex (Year Built 2025) with each side featuring 3 bedrooms and 2 full bathrooms
- Side A is rented at $1,450/month with a 12‑month lease in place from 07/15/26 through 06/30/27
- Under construction with open‑concept layout and stained concrete flooring throughout
Local Financial Insights For Multifamily LT 5
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $34.6k | $13.20 |
| − Vacancy | −$2.2k | −$0.85 |
| EGI | $32.4k | $12.35 |
| − OpEx | −$9.7k | −$3.70 |
| NOI | $22.7k | $8.64 |
