$114,540
NAL Estimated Property Value815 Shady Ln, Copperas Cove, TX, 76522
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Range, Water Heater, Some Electric Appliances
FlooringTile, Wood
Exterior
Exterior FeaturesCovered Patio
Lot Size8,407 sqft
Building Information
Year Built1975
Roof Type105
Land Information
APN1-23-67-0000
Lot Number2
SubdivisionCopperas Cove Heights 1st Ext
Land UseResidential
Legal DescriptionCOPPERAS COVE HEIGHTS 1ST EXT, BLOCK 4, LOT 2, ACRES .1928
Census Tract010804
Assessed Land Value$20,000
Assessed Improvement Value$94,540
Assessment Year2025
About this property
This 3-bedroom, 1.5-bath home offers excellent potential as a primary residence or investment property. The converted garage adds valuable square footage and can serve as a second family room, home office, or playroom for the kids. Hardwood floors run throughout, and the roof is only one year old. Centrally located in town and close to shopping, this property is ready to be customized into the perfect home or rental investment.
Investor Tools
$114,540
Estimated Property Value
$135,805Estimated Mortgage Balance
$114,540Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$708 /month
Positive
Cash Flow Estimate:
$236 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$144/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,156
$114,540
2025
$20,000
$94,540
$114,540
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,156
$114,540
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bpl Mortgage Llc
Commercial
$136,000
No
First
Apr 23, 2026
May 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$135,805
N/A
0%
119%
$816/mo
