$55,000
1208 Nathan Ln, Copperas Cove, TX, 76522
$71,500 ARV
On Market
Just Added
Property Lead Type:
ARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size11,587 sqft
Building Information
Year Built2019
Roof Type105
Garage Spaces2
Land Information
APN1-70-36-6232
Lot Number4
SubdivisionThousand Oaks Addn Iii Cc
Land UseResidential
Legal DescriptionTHOUSAND OAKS ADDN III CC, BLOCK 4, LOT 4, ACRES .2662
Census Tract010803
Assessed Land Value$50,000
Assessed Improvement Value$410,120
Assessment Year2026
About this property
Cul-de-sac lot of approximately 0.34 acres in a highly sought-after, established neighborhood. Perfect for building your dream home, with city water, sewer, and electricity readily available. Mostly wood-fenced and conveniently located near HEB, Walmart, and local schools—an ideal setting for your new home.
Investor Tools
$275,962Estimated Mortgage Balance
$184,739Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$71,500
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,761 /month
Positive
Cash Flow Estimate:
$920 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$752/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$460,120
2026
$50,000
$410,120
$460,120
No
Tax History
Year
Tax Paid
Assessed Value
2025
N/A
$460,120
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Va
$314,500
Yes
First
Jul 6, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$275,962
$184,158
40%
60%
$1,886/mo
