$361,250
NAL Estimated Property Value373 Gaylon Dr, Copperas Cove, TX, 76522
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Dishwasher, Disposal, Microwave, Free-Standing Range, Stainless Steel Appliance(s), Electric Water Heater
FlooringConcrete
Exterior
Exterior FeaturesNone
Lot Size1.49 acres
Building Information
Year Built2008
Roof Type105
Garage Spaces2
Land Information
APN1-29-40-4500
Lot Number3
SubdivisionDewberry Ridge
Land UseResidential
Legal DescriptionDEWBERRY RIDGE, BLOCK 2, LOT 3, ACRES 1.49
Census Tract010604
Assessed Land Value$75,000
Assessed Improvement Value$286,250
Assessment Year2025
About this property
Charming 4 Bed/2 Bath home on a 1.49-acres. Cozy living room with stained concrete floors, raised ceilings, crown molding, & brick-accented fireplace. Modern eat-in kitchen with SS appliances, granite, center island, & dining area with bay window. Luxury master bath with separate vanities, jetted tub, shower, & walk-in closet. Also featured: covered/uncovered patios & large fenced in yard. Located just far enough out, yet close enough to access Fort Hood, shopping, dining & more. Sprinkler Sys:Yes
Investor Tools
$361,250
Estimated Property Value
$170,361Estimated Mortgage Balance
$190,889Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,168 /month
Positive
Cash Flow Estimate:
$723 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$590/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$361,250
2025
$75,000
$286,250
$361,250
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$361,250
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Phh Home Loans Llc
Va
$209,000
Yes
First
Jun 29, 2017
Jul 2047
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$170,361
$190,889
52%
47%
$1,254/mo
