$249,000
NAL Estimated Property Value2513 Gail Dr, Copperas Cove, TX, 76522
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave
FlooringCarpet, Tile
Exterior
Exterior FeaturesNone
Lot Size8,233 sqft
Building Information
Year Built2006
Garage Spaces2
Land Information
APN1-41-17-4330
Lot Number30
SubdivisionHouse Creek North Phs 1
Land UseResidential
Legal DescriptionHOUSE CREEK NORTH PHS 1, BLOCK 5, LOT 30, ACRES .1892
Census Tract010604
Assessed Land Value$40,000
Assessed Improvement Value$202,440
Assessment Year2025
Investor Tools
$249,000
Estimated Property Value
$216,991Estimated Mortgage Balance
$32,009Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,494 /month
Positive
Cash Flow Estimate:
$498 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$428/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,897
$242,440
2025
$40,000
$202,440
$242,440
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,897
$242,440
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$233,700
No
First
Jul 20, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$216,991
$33,009
13%
87%
$1,402/mo
