$286,000
NAL Estimated Property Value3429 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 Size8,581 sqft
Building Information
Year Built2015
Garage Spaces2
Land Information
APN1-68-98-6444
Lot Number6
SubdivisionSkyline Flats Phs 2 Sec 2
Land UseResidential
Legal DescriptionSKYLINE FLATS PHS 2 SEC 2, BLOCK 3, LOT 6, ACRES .1967
Census Tract010701
Assessed Land Value$30,000
Assessed Improvement Value$247,820
Assessment Year2025
About this property
Combine high style with practicality in this impeccable home. It is a revelation to find such a beautifully designed home that offers such features as fireplace, large bedrooms & covered patio, 4 bedrooms, 2 baths, 2 dining rooms. Enjoy the wonderful modern kitchen w/ granite counter top, pantry, stainless steel appliances. Also for your consideration:, airy and bright floor-plan, vaulted ceilings, handsome custom touches, large master tub, master bath, luxe bathrooms. An elegant setting and so much more! Sprinkler Sys:Yes
Investor Tools
$286,000
Estimated Property Value
$87,365Estimated Mortgage Balance
$198,635Estimated Equity
69% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,716 /month
Positive
Cash Flow Estimate:
$572 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$339/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,635
$277,820
2025
$30,000
$247,820
$277,820
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,635
$277,820
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primelending, A Plainscapital Company
Commercial
$111,500
No
First
Mar 23, 2016
Apr 2046
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$87,365
$200,635
69%
31%
$669/mo
