$278,000
NAL Estimated Property Value3401 Samuel St, Copperas Cove, TX, 76522
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Free-Standing Range, Electric Water Heater
FlooringCarpet, Tile
Exterior
Exterior FeaturesNone
Lot Size10,411 sqft
Building Information
Year Built2016
Roof Type105
Garage Spaces2
Land Information
APN1-68-98-6451
Lot Number13
SubdivisionSkyline Flats Phs 2 Sec 2
Land UseResidential
Legal DescriptionSKYLINE FLATS PHS 2 SEC 2, BLOCK 3, LOT 13, ACRES .2393
Census Tract010701
Assessed Land Value$30,000
Assessed Improvement Value$231,609
Assessment Year2025
About this property
Don’t miss this Corner Lot, 4 Bedroom/2 Bath, New Home with a Study in Skyline Flats! Enter into the stylish living room with staggered ceramic tile floors & stone accented corner fireplace. The modern eat-in kitchen features granite countertops, stainless steel appliances, pantry, & breakfast bar. Enjoy the covered back patio, fully fenced yard with mature trees. The master bedroom with raised ceilings features a haven to take a warm bath and relax after a hard day’s work. Distinctive & Delightful! Sprinkler Sys:Yes
Investor Tools
$278,000
Estimated Property Value
$144,347Estimated Mortgage Balance
$133,653Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,668 /month
Positive
Cash Flow Estimate:
$556 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$462/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,159
$261,609
2025
$30,000
$231,609
$261,609
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,159
$261,609
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Leaderone Financial Corp
Va
$174,900
Yes
First
Nov 7, 2017
Dec 2047
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$144,347
$137,653
48%
52%
$1,049/mo
