$324,000
NAL Estimated Property Value870 Sunset Dr, Copperas Cove, TX, 76522
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Free-Standing Range
FlooringCarpet, Vinyl, Wood
Exterior
Exterior FeaturesNone
Lot Size35,719 sqft
Building Information
Year Built2003
Garage Spaces4
Land Information
APN1-69-37-0250
Lot Number6
SubdivisionSun Set Estates Phs 3 Replat Of Pt Of Bl
Land UseResidential
Legal DescriptionSUN SET ESTATES PHS 3 REPLAT OF PT OF BLUESTEM 1, BLOCK A, LOT 6, ACRES .82
Census Tract010604
Assessed Land Value$46,580
Assessed Improvement Value$265,800
Assessment Year2025
About this property
Tucked back behind mature trees this 3 bed/2 bath home is the private retreat you need. Arched entry way leads into the the inviting living room with hardwood floors, raised ceilings, & fireplace. The living room opens into the dining space & kitchen with peninsula. Private master suite features dual vanities, walk-in shower with bench, & his-and-hers closets. The covered back patio/ private backyard is the perfect spot for an early morning coffee. Don’t forget to checkout the detached shop w/ electricity
Investor Tools
$324,000
Estimated Property Value
$141,018Estimated Mortgage Balance
$182,982Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,944 /month
Positive
Cash Flow Estimate:
$648 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$365/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,758
$312,380
2025
$46,580
$265,800
$312,380
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,758
$312,380
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Fha
$174,775
Yes
First
Feb 13, 2017
Mar 2047
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$141,018
$171,362
54%
44%
$1,048/mo
