Duplex with Covered
For Sale
$425,000
6404 Rocky Rose Road, Killeen, TX 76543
Residential, Killeen, TX
Property Size2,599 SF
Lot Size0.18 Acres
Price / SF$163.52
Days on Market557
Property Features for 6404 Rocky Rose Road
General Information
Property type
Residential Multi Family
Property subtype
Duplex
Property condition
Under Construction
Bedrooms
6
Full bathrooms
4
Rooms
Bathroom 4, Bedroom 1, Bedroom 5, Bedroom 4, Bedroom 2, Bathroom 2, Bedroom 6, Bathroom 1, Bedroom 3, Bathroom 3
Parking features
Garage
Patio and Porch features
Patio
Interior features
AllBedroomsDown, BuiltInFeatures, CeilingFans, WalkInClosets, CustomCabinets, EatInKitchen, KitchenFamilyRoomCombo, Pantry
Exterior features
CoveredPatio
Fencing
Privacy
Appliances
Dishwasher, ElectricRange, SomeElectricAppliances, Microwave
Subdivision
Reynolds Crossing
Lot features
City Lot, Sprinklers In Rear, Sprinklers In Front, Sprinklers In Ground, Less Than Quarter Acre
Elementary school
Hay Branch Elementary School
High school
Killeen High School
Elementary school district
Killeen ISD
Middle school district
Killeen ISD
High school district
Killeen ISD
Directions
From Rancier (FM 439), Turn onto Prairie Clover Road.
Standard status
Active
APN
528945
Size
2,599 SF
Lot size
0.18 Acres
Taxes and HOA fees
Tax Year
2024
Tax Description
Reynolds Crossing Phase 1, Block 003, Lot 0019
HOA Fee
$240 Annually
Legal Description
Reynolds Crossing Phase 1, Block 003, Lot 0019
Utilities
Sewer type
Public Sewer
Heating system
Electric (Heating)
Cooling system
Electric, Heat Pump
Water source
Public
Amenities
covered patios
granite countertops
stainless steel appliances
custom cabinetry
irrigation system
tiled showers
Building Details
Year built
2025
Floors in Building
1
Number of units
2
Flooring type
Carpet, Concrete, Paintedstained
Building materials
FoamInsulation, HardiplankType, Masonry, StoneVeneer, SprayFoamInsulation
Roof type
Composition, Shingle
Architectural style
Contemporary
Listing Agency:
Magnolia Realty Temple Belton
(254) 213-6336
Listed By:
Lauren Hartshorn · License #0606787
(254) 931-1754
Added: Apr 22, 2025
Changed: Oct 28
Last Checked: Oct 30 at 12:06AM
MLS# 575529
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.
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.
This contemporary duplex contains two residences, each with three bedrooms, two bathrooms, an open-concept layout and a private one-car garage. The combined building area is 2,599 square feet on a 0.18-acre lot. Construction is underway, with completion planned for 2025.
Exterior details include Austin Stone across three sides, dimensional shingles, sod and irrigation in both the front and back yards. Each unit has a covered patio. Interior finishes include stained concrete flooring, spray foam insulation, Lennox high-efficiency heat pumps, custom cabinetry, granite countertops and stainless steel appliances. Bathrooms feature tiled showers and granite surfaces.
The property is in Killeen near Fort Cavazos and Seton Hospital.
Exterior details include Austin Stone across three sides, dimensional shingles, sod and irrigation in both the front and back yards. Each unit has a covered patio. Interior finishes include stained concrete flooring, spray foam insulation, Lennox high-efficiency heat pumps, custom cabinetry, granite countertops and stainless steel appliances. Bathrooms feature tiled showers and granite surfaces.
The property is in Killeen near Fort Cavazos and Seton Hospital.
Key Highlights
- Two units, each with 3 bedrooms and 2 bathrooms
- 2,599 square feet of combined building area on a 0.18‑acre lot
- Private 1‑car garage and covered patio for each residence
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$22,463
Cap Rate
5.29%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$449,260
$449.3K
Cap Rate 7%
$320,900
$320.9K
Cap Rate 9%
$249,589
$249.6K
Market Conditions
NOI Build-Up for 2,599 SF
Gross rent
$34.3K $13.20/SF
− Vacancy
−$2.2K −$0.85/SF
EGI
$32.1K $12.35/SF
− OpEx
−$9.6K −$3.70/SF
NOI
$22.5K $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%
$449,260
Cap Rate 7%
$320,900
Cap Rate 9%
$249,589
Alternative Uses
Best Use
Multifamily LT 5
$320.9K
$280.8K – $374.4K
NOI $22,463 @ 7.0% cap · market cap 5.29%
Second Best
Apartment 5plus
$296.9K
$259.8K – $346.4K
NOI $20,783 @ 7.0% cap · market cap 4.89%
Theoretical Best
Office A
$624.3K
$546.2K – $728.3K
NOI $43,698 @ 7.0% cap · market cap 10.28%
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
Location Intelligence
Trade Area within ½ mile
31
Businesses Nearby
Explore this area
Business Placement
Demographics for 76543, TX
30,545
Population
15,300
Households
2
Avg Household Size
30
Median Age
15%
College-Educated
91%
High-School Grad
35.6 sq mi
ZIP Area
858
Density / Sq Mi
$51,239
Median Household Income
$31,712
Median Earnings
$1,099
Median Rent
$140,700
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 - Two three-bedroom residences include private garages and open-concept living areas.
Where is this duplex located?
The property is located at 6404 Rocky Rose Road Killeen, TX.
What is the asking price?
The asking price for this property is $425,000.
What are key features of this property?
This property features: Two units, each with 3 bedrooms and 2 bathrooms; 2,599 square feet of combined building area on a 0.18‑acre lot; Private 1‑car garage and covered patio for each residence
