$357,000
NAL Estimated Property Value900-910 S 15th St, Copperas Cove, TX, 76522
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesElectric Oven, Oven, Refrigerator
FlooringCarpet, Tile, Vinyl
Exterior
Exterior FeaturesPrivate Entrance
Lot Size4,879 sqft
Building Information
Year Built1971
Stories3
Land Information
APN1-33-68-0030
Lot Number22
SubdivisionFairview Addn #3
Land Use4-Plex
Legal DescriptionFAIRVIEW ADDN #3, BLOCK 5, LOT 22-BB & 22-CC, ACRES 0.112
Census Tract010701
Assessed Land Value$23,000
Assessed Improvement Value$264,280
Assessment Year2025
About this property
Don't miss out on this investment opportunity in Copperas Cove! This triplex features two units each with three bedrooms, two bathrooms, a kitchen, dining area, living room, and washer/dryer. The third unit is a converted townhouse with three bedrooms and 1.5 bathrooms. Conveniently located near shopping, schools, restaurants, and Ft. Hood. New roof installed in 2020 and all new windows installed in 2021.
Investor Tools
$357,000
Estimated Property Value
$253,637Estimated Mortgage Balance
$103,363Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,142 /month
Positive
Cash Flow Estimate:
$714 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$481/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,983
$287,280
2025
$23,000
$264,280
$287,280
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,983
$287,280
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Kiavi Funding Inc
Building Or Construction Loan
$261,000
No
First
Oct 21, 2024
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$253,637
$96,363
27%
71%
$1,565/mo
