$341,200
NAL Estimated Property Value403 bermuda, Copperas Cove, TX, 76522
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Free-Standing Range, Refrigerator
Exterior
Exterior FeaturesNone
Building Information
Year Built2006
Stories3
Land Information
APN1-50-86-8092
Lot Number32
SubdivisionThe Meadows Phs 2
Land Use4-Plex
Legal DescriptionTHE MEADOWS PHS 2, BLOCK 4, LOT 32, ACRES .0
Census Tract010604
Assessed Land Value$20,000
Assessed Improvement Value$321,200
Assessment Year2025
About this property
Investors must see this multi-plex located in the well-established neighborhood, The Meadows!
Investor Tools
$341,200
Estimated Property Value
$186,690Estimated Mortgage Balance
$154,510Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,047 /month
Positive
Cash Flow Estimate:
$682 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$686/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,523
$341,200
2025
$20,000
$321,200
$341,200
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,523
$341,200
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Freedom Mortgage Corp
Va
$206,809
Yes
First
Apr 22, 2021
Feb 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$186,690
$154,510
45%
55%
$1,240/mo
