$134,000
NAL Estimated Property Value603 W Washington Ave, Copperas Cove, TX, 76522
$156,244 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesFree-Standing Range, Water Heater
FlooringLinoleum, Wood
Exterior
Exterior FeaturesNone
Lot Size8,973 sqft
Building Information
Year Built1962
Roof Type105
Land Information
APN1-44-98-0000
Lot Number2
SubdivisionKielman Subd #5
Land UseResidential
Legal DescriptionKIELMAN SUBD #5, BLOCK 1, LOT 2, ACRES .2057
Census Tract010603
Assessed Land Value$35,000
Assessed Improvement Value$97,690
Assessment Year2025
About this property
Don’t miss out on this charming 3 bed/1 bath residence. Why pay rent when home ownership can bring you a much better deal? As you enter notice the wood floors that flow through the living spaces/bedrooms. The front living room opens into a larger dining/living space which offers a flexible floor-plan to fit your needs. Enjoy the eat-in kitchen with granite countertops & stainless steel range/vent hood. Other features: generous sized bedrooms, large laundry room/pantry with shelving, & fenced backyard.
Investor Tools
$134,000
Estimated Property Value
$44,032Estimated Mortgage Balance
$89,968Estimated Equity
67% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$156,243
Rent-to-Value Ratio: 0.72%
Rent Estimate
$804 /month
Positive
Cash Flow Estimate:
$268 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$162/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,273
$132,690
2025
$35,000
$97,690
$132,690
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,273
$132,690
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Unknown
$55,000
No
First
Nov 9, 2016
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$44,032
$92,968
67%
33%
$330/mo
