$309,000
402 Delmar Cir, Copperas Cove, TX, 76522
Pending
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Disposal, Oven
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesNone
Lot Size10,542 sqft
Building Information
Year Built1997
Stories3
Roof Type105
Garage Spaces2
Land Information
APN1-53-09-3000
Lot Number32
SubdivisionMorse Valley Addn Phs 3
Land UseResidential
Legal DescriptionMORSE VALLEY ADDN PHS 3, BLOCK 1, LOT 32, ACRES .2417
Census Tract010803
Assessed Land Value$25,000
Assessed Improvement Value$218,630
Assessment Year2026
Investor Tools
$116,430Estimated Mortgage Balance
$171,570Estimated Equity
59% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,854 /month
Positive
Cash Flow Estimate:
$618 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$553/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,194
$243,630
2026
$25,000
$218,630
$243,630
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,194
$243,630
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
360 Mortgage Group Llc
Arm (Adjustable Rate Mortgage)
$164,050
No
First
Apr 6, 2015
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$116,430
$171,570
59%
40%
$670/mo
