$127,000
NAL Estimated Property Value704 W Avenue F, Copperas Cove, TX, 76522
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Water Heater, Disposal, Other, Vented Exhaust Fan
Exterior
Lot Size7,057 sqft
Building Information
Year Built1972
Roof Type105
Land Information
APN1-44-12-0000
Lot Number1
SubdivisionKielman Subd #3
Land UseResidential
Legal DescriptionKIELMAN SUBD #3, BLOCK 2, LOT 1, ACRES .162
Census Tract010701
Assessed Land Value$35,000
Assessed Improvement Value$65,170
Assessment Year2025
Investor Tools
$127,000
Estimated Property Value
$272,072Estimated Mortgage Balance
$127,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,050 /month
Positive
Cash Flow Estimate:
$350 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$202/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,786
$100,170
2025
$35,000
$65,170
$100,170
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,786
$100,170
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Commercial
$305,000
No
First
Oct 8, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$272,072
N/A
0%
214%
$1,829/mo
