$477,000
NAL Estimated Property Value506 Cooper Ln, Coppell, TX, 75019
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesRefrigerator, Built-In Gas Range, Built-In Refrigerator, Dishwasher, Disposal, Gas Range, Gas Water Heater, Microwave, Convection Oven
FlooringCarpet
Exterior
Lot Size8,808 sqft
Building Information
Year Built1986
Stories1
Roof Type105
Garage Spaces2
Land Information
APN18001510510340000
Lot Number34
SubdivisionCoppell Village
Land UseResidential
Legal DescriptionCOPPELL VILLAGE BLK A LT 34 INT201700100346 DD04072017 CO-DC 0015105103400 2CO00151051
Census Tract014126
Assessed Land Value$95,000
Assessed Improvement Value$345,000
Assessment Year2025
Investor Tools
$477,000
Estimated Property Value
$176,960Estimated Mortgage Balance
$300,040Estimated Equity
62% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,862 /month
Positive
Cash Flow Estimate:
$954 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$823/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,494
$440,000
2025
$95,000
$345,000
$440,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,494
$440,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Paramount Residential Mortgage Group Inc
Conventional
$200,000
No
First
Jun 12, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$176,960
$300,040
62%
37%
$1,200/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,420/mo
$1,200/mo
+$1,220/mo
6.1%
