Last 24 Hours
$391,000
NAL Estimated Property Value164 Copeland Hill, Smithville, TX, 78957
Off Market
3 Beds
2 Bath
1,802 Sq Ft
Single Family Residence
$120.14 / sqft
Built in 1986Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms 2
Garage Available
Heating Central
CoolingExterior
Lot Size2.01 acres
Building Information
Year Built1986
Stories1
Roof Type112
Garage Spaces2
Land Information
APNR17657
SubdivisionAustin, Stephen F
Land UseResidential
Legal DescriptionABS A4 AUSTIN, STEPHEN F.,2.010 ACRES
Census Tract950601
Assessed Land Value$102,269
Assessed Improvement Value$169,017
Assessment Year2025
About this property
Private and peaceful country home sitting on 2 wooded acres, yet close to town. Remodeled & updated. Large kitchen with granite counter tops, stainless steel appliances, large island and pantry. Large windows throughout. Wrap around covered porches on front and side, with large wooden deck on back as well. 20x19 double roll up metal building with electricity. Exterior of home recently repainted. New septic system installed last month!
Investor Tools
$391,000
Estimated Property Value
$132,376Estimated Mortgage Balance
$258,624Estimated Equity
66% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,346 /month
Positive
Cash Flow Estimate:
$782 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$381/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,620
$271,286
2025
$102,269
$169,017
$271,286
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,620
$271,286
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Keller Mortgage Llc
Conventional
$162,400
No
First
May 17, 2017
Jun 2047
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$132,376
$258,624
66%
34%
$974/mo
12.4%