Last 24 Hours
$166,000
NAL Estimated Property Value105 Lariat Cir, Copperas Cove, TX, 76522
Off Market
3 Beds
2 Bath
1,164 Sq Ft
$124.57 / sqft
Built in 1993Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Indoor Fireplace
Garage Available
Heating
CoolingAppliancesRange
FlooringCarpet, Laminate
Exterior
Exterior FeaturesNone
Lot Size7,187 sqft
Building Information
Year Built1993
Garage Spaces1
Land Information
APN1-74-20-0100
Lot Number3
SubdivisionWestern Hills Estates Revised Sec 8
Land UseResidential
Legal DescriptionWESTERN HILLS ESTATES REVISED SEC 8, BLOCK 1, LOT 3, ACRES .1653
Census Tract010603
Assessed Land Value$20,000
Assessed Improvement Value$120,130
Assessment Year2025
About this property
Motivated Seller. This well laid out home has an extended driveway and is situated on a private cul-de-sac Cir. Enter this home into the large living area that includes a brick fireplace. Continue into the dining/kitchen area that includes a panty and plenty of cabinets for storage. The sliding glass doors lead to the fenced in backyard that includes a covered patio. Down the hallway you'll find the three bedrooms and two bathrooms. The primary bath has a beautifully upgraded tile shower.
Investor Tools
$166,000
Estimated Property Value
$137,561Estimated Mortgage Balance
$28,651Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$996 /month
Positive
Cash Flow Estimate:
$332 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$240/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$140,130
2025
$20,000
$120,130
$140,130
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$140,130
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Va
$140,456
Yes
First
Feb 13, 2025
Mar 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$137,561
$29,439
17%
83%
$843/mo
12.4%