$182,890
NAL Estimated Property Value402 Sherman Ave, Copperas Cove, TX, 76522
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesMicrowave, Free-Standing Range
FlooringCarpet, Laminate
Exterior
Exterior FeaturesNone
Lot Size7,841 sqft
Building Information
Year Built1980
Roof Type105
Garage Spaces1
Land Information
APN1-29-64-0000
Lot Number1
SubdivisionDryden Addn
Land UseResidential
Legal DescriptionDRYDEN ADDN, BLOCK 4, LOT 1, ACRES .1795
Census Tract010603
Assessed Land Value$16,500
Assessed Improvement Value$166,390
Assessment Year2025
Investor Tools
$182,890
Estimated Property Value
$109,880Estimated Mortgage Balance
$73,010Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,097 /month
Positive
Cash Flow Estimate:
$366 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$257/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,173
$182,890
2025
$16,500
$166,390
$182,890
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,173
$182,890
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Leaderone Financial Corp
Fha
$115,893
Yes
First
Jul 22, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$109,880
$73,010
39%
60%
$741/mo
