$519,309
NAL Estimated Property Value511 Cooper Court, Nevada, TX, 75173
$567,427 ARV
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Tankless Water Heater, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size1 acre
Building Information
Year Built2014
Stories1
Garage Spaces2
Land Information
APNR-9570-000-0690-1
Lot Number69
SubdivisionNevada Lakes Phase Ii (Cnv)
Land UseResidential
Legal DescriptionNEVADA LAKES PHASE II (CNV), LOT 69
Census Tract031201
Assessed Land Value$126,500
Assessed Improvement Value$392,809
Assessment Year2025
About this property
Beautiful country home located in a quiet community. Open ranch style with bonus living room. Perfect finishes throughout including hardwood flooring, granite in kitchen and bathrooms, HUGE master shower, and 2 office spaces! Kitchen layout and design are perfect for everyday living or entertaining. Ample storage space in each bedroom & bathroom. Energy efficient! Covered patio, above ground pool with sand filter, and extra storage shed. Custom built-ins in garage. Extended driveway leads to dream 24x30 insulated shop with electricity.
Investor Tools
$519,309
Estimated Property Value
$355,151Estimated Mortgage Balance
$164,158Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$567,427
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,116 /month
Positive
Cash Flow Estimate:
$1,039 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$808/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,100
$519,309
2025
$126,500
$392,809
$519,309
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,100
$519,309
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Clearpath Lending
Va
$391,899
Yes
First
Jun 4, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$355,151
$164,158
31%
68%
$2,350/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$2,350/mo
+$222/mo
5.9%
