$207,000
NAL Estimated Property Value1010 S 31st St, Copperas Cove, TX, 76522
$242,118 ARV
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Range, Range Hood
FlooringLaminate
Exterior
Lot Size13,983 sqft
Building Information
Year Built1976
Stories3
Garage Spaces2
Land Information
APN1-38-81-0500
Lot Number5
SubdivisionHighland Park Addn 1st Ext
Land UseResidential
Legal DescriptionHIGHLAND PARK ADDN 1ST EXT, BLOCK 3, LOT 5, ACRES .3214
Census Tract010702
Assessed Land Value$23,000
Assessed Improvement Value$169,170
Assessment Year2025
About this property
Three bedrooms, 2.5 baths, 3 living areas (one is huge w/fireplace and balcony on 2d floor) and 2 car garage located on LARGE lot . Carpet is new. LOTS of privacy in back.
Investor Tools
$207,000
Estimated Property Value
$211,902Estimated Mortgage Balance
$207,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$242,117
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,269 /month
Positive
Cash Flow Estimate:
$423 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$394/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,693
$192,170
2025
$23,000
$169,170
$192,170
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,693
$192,170
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$212,824
Yes
First
Feb 19, 2026
Mar 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$211,902
N/A
0%
102%
$1,276/mo
