Last 24 Hours
$199,000
NAL Estimated Property Value1206 Phyllis Dr, Copperas Cove, TX, 76522
Off Market
3 Beds
2 Bath
1,690 Sq Ft
$121.3 / sqft
Built in 1973Property Lead Type:
Absentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Indoor Fireplace
Garage Available
Heating
CoolingAppliancesDishwasher, Electric Range, Microwave, Refrigerator, Water Heater
FlooringLaminate
Exterior
Lot Size9,714 sqft
Building Information
Year Built1973
Roof Type105
Garage Spaces2
Land Information
APN1-48-46-0000
Lot Number7
SubdivisionMeadow Brook Estates
Land UseResidential
Legal DescriptionMEADOW BROOK ESTATES, BLOCK 9, LOT 7, ACRES .223
Census Tract010802
Assessed Land Value$32,500
Assessed Improvement Value$161,770
Assessment Year2025
About this property
Check out this 3 Bedroom, 2 Bath Home in Copperas Cove. Home offers a open layout. Granite countertops and lots of cabinets in the kitchen. Fireplace in living room. Small office off front entry and a formal dining/secondary sitting room off of kitchen. Outside you have a fenced yard and covered patio.
Investor Tools
$199,000
Estimated Property Value
$139,024Estimated Mortgage Balance
$59,976Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,230 /month
Positive
Cash Flow Estimate:
$410 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$448/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,378
$194,270
2025
$32,500
$161,770
$194,270
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,378
$194,270
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$150,000
No
First
Jun 20, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$139,024
$59,976
30%
70%
$900/mo
12.4%