$252,000
NAL Estimated Property Value602-604 N 4th St, Copperas Cove, TX, 76522
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range, Refrigerator, Water Heater, Some Electric Appliances
FlooringCombination
Exterior
Lot Size11,935 sqft
Building Information
Year Built1999
Land Information
APN1-36-47-0100
Lot Number1
SubdivisionGreenfield Addn
Land UseResidential
Legal DescriptionGREENFIELD ADDN, BLOCK 1, LOT 1, ACRES .2738
Census Tract010601
Assessed Land Value$15,000
Assessed Improvement Value$153,360
Assessment Year2025
About this property
Investors - this one is for you! With a consistent rental history and fully occupied, this property is cash flow ready. One tenant is long term as in YEARS! 604 was completely updated within the last 3 years. Make your appointment with the Management Company to show the property.
Investor Tools
$252,000
Estimated Property Value
$194,560Estimated Mortgage Balance
$57,440Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,512 /month
Positive
Cash Flow Estimate:
$504 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$383/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,336
$168,360
2025
$15,000
$153,360
$168,360
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,336
$168,360
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Freedom Mortgage Corp
Va
$196,270
Yes
First
Nov 14, 2025
Dec 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$194,560
$57,440
22%
77%
$1,177/mo
