$361,000
NAL Estimated Property Value203 Jason DR, Copperas Cove, TX, 76522
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Electric Range, Exhaust Fan, Free-Standing Electric Range, Free-Standing Refrigerator, Washer, Electric Water Heater
FlooringCarpet, Laminate, Tile
Exterior
Exterior FeaturesNone
Lot Size8,625 sqft
Building Information
Year Built1986
Garage Spaces2
Land Information
APN1-22-59-5150
Lot Number16
SubdivisionColonial Park Sec 5
Land UseResidential
Legal DescriptionCOLONIAL PARK SEC 5, BLOCK 1, LOT 16, ACRES .1981
Census Tract010601
Assessed Land Value$25,000
Assessed Improvement Value$171,988
Assessment Year2025
About this property
Welcome to 203 Jason Dr, Copperas cove! Great Investment opportunity in Copperas cove. This one story 2-Bedroom, 1-Bath per side duplex is located on a dead-end road. This Duplex has a 1 car attached garage for each unit, and a chain link fence around the backyard. Recent carpet replaced (2024) in the bedrooms in unit B. Kitchen appliances in both units convey with the property. Don’t let this duplex pass you bye!
Investor Tools
$361,000
Estimated Property Value
$136,051Estimated Mortgage Balance
$224,949Estimated Equity
62% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,166 /month
Positive
Cash Flow Estimate:
$722 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$476/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,903
$196,988
2025
$25,000
$171,988
$196,988
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,903
$196,988
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
A+ Fcu
Commercial
$140,000
No
First
Oct 1, 2024
Oct 2034
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$136,051
$224,949
62%
38%
$840/mo
