$268,160
NAL Estimated Property Value3422 Samuel St, Copperas Cove, TX, 76522
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Free-Standing Range, Electric Water Heater
FlooringCarpet, Tile
Exterior
Exterior FeaturesNone
Lot Size8,581 sqft
Building Information
Year Built2016
Roof Type105
Garage Spaces2
Land Information
APN1-68-98-6431
Lot Number19
SubdivisionSkyline Flats Phs 2 Sec 2
Land UseResidential
Legal DescriptionSKYLINE FLATS PHS 2 SEC 2, BLOCK 2, LOT 19, ACRES .1967
Census Tract010701
Assessed Land Value$30,000
Assessed Improvement Value$238,160
Assessment Year2025
About this property
This is the time to get in early to this brand-new, 4 bed/2 bath home in Skyline Flats! Entertaining will be a cinch with it’s open concept floor-plan. The gorgeous corner fireplace will provide a wonderful focal point for the room's décor. Tasty meals emerge with ease from the modern kitchen with granite counter tops, walk-in pantry, & breakfast bar that overlooks the living room. Split floor-plan makes for a private master retreat whose bathroom will feature dual vanities, garden tub, & separate shower. Sprinkler Sys:Yes
Investor Tools
$268,160
Estimated Property Value
$263,060Estimated Mortgage Balance
$5,100Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,609 /month
Positive
Cash Flow Estimate:
$536 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$506/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,726
$268,160
2025
$30,000
$238,160
$268,160
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,726
$268,160
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$270,697
Yes
First
Oct 19, 2024
Nov 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$263,060
$6,940
2%
98%
$1,623/mo
