$293,000
NAL Estimated Property Value3433 Samuel St, Copperas Cove, TX, 76522
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Dishwasher, Microwave, Electric Water Heater
FlooringCarpet, Tile
Exterior
Exterior FeaturesNone
Lot Size8,581 sqft
Building Information
Year Built2015
Garage Spaces2
Land Information
APN1-68-98-6443
Lot Number5
SubdivisionSkyline Flats Phs 2 Sec 2
Land UseResidential
Legal DescriptionSKYLINE FLATS PHS 2 SEC 2, BLOCK 3, LOT 5, ACRES .1967
Census Tract010701
Assessed Land Value$30,000
Assessed Improvement Value$249,310
Assessment Year2025
About this property
Sprinkler Sys:Yes
Investor Tools
$293,000
Estimated Property Value
$130,851Estimated Mortgage Balance
$162,149Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,758 /month
Positive
Cash Flow Estimate:
$586 /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
N/A
$279,310
2025
$30,000
$249,310
$279,310
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$279,310
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Conventional
$167,000
No
First
Mar 18, 2016
Apr 2046
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$130,851
$163,149
55%
45%
$1,002/mo
