1010 S 31st St, Copperas Cove, TX, 76522 | $124/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1010 S 31st St, Copperas Cove, TX, 76522 | $124/mo Cash Flow | Ziffy

For Sale

Fix & Flip

Motivated Seller

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1702 sft

2630 Big Divide Rd, Copperas Cove, TX, 76522

4 Bed
2 Bath
1700 sft

28789 Fm 963, Briggs, TX, 78608

- Bed
- Bath
1200 sft

315 County Road 3106, Kempner, TX, 76539

3 Bed
2 Bath
1708 sft

4400 County Road 3010, Lampasas, TX, 76550

Nearby investment properties with comparable prices

- Bed
- Bath
- sft

285 Donnie Drive, Lampasas, TX, 76550

3 Bed
2 Bath
1405 sft

230 Valley Dr, Copperas Cove, TX, 76522

3 Bed
2 Bath
1405 sft

206 Valley Dr, Copperas Cove, TX, 76522

3 Bed
2 Bath
1405 sft

218 Valley Dr, Copperas Cove, TX, 76522

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Copperas Cove at 1010 S 31st St, Copperas Cove, TX, 76522 generates $1,617/mo in rent and, after a $1,028/mo payment, leaves $124/mo in cash flow. Total monthly income is $1,617/mo, and annual cash flow is $1,482/yr on $69,615 invested. Return on cash invested sits at 22.04% in year one, and rental yield is 9.24% on a $210,000 entry. Equity gained on principal adds $1,355/yr, while 5% annual appreciation builds toward $58,019 over five years. Five-year ROI reaches 115.51% and total cumulative return in cash sums $80,416. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,617/mo property income rather than buyer’s personal income.

Single Family

Built in 1976

0.32 Acres lot

$N/A/sqft

No HOA

More details about the property

Seller is offering $5,000 toward buyer's closing costs with an acceptable offer. With a competitive price and motivated sellers, this home is a fantastic opportunity and is truly priced to sell. Welcome to this inviting two-story home offering comfort, style, and generous living space. 1,968 sq ft of well-planned interiors, featuring 3 spacious bedrooms, 2 full baths, and a convenient half bath. The main level includes a welcoming family room and dining room with sliding glass doors that open directly to the backyard, creating a seamless indoor/outdoor connection. Upstairs, youll find all three bedrooms plus an additional family area, with the hallway bathed in natural light from the new skylight. The family room also boasts a cozy fireplace and double door access to an expansive porch, extending your living space outdoorsideal for hosting gatherings, unwinding in the evenings, or enjoying the sunset. The spacious yard offers endless possibilities for gardening or future projects. Recent updates include a new roof with a 20-year warranty, providing peace of mind, lasting durability, and improved energy efficiency. This home is conveniently located near schools, parks, shopping, and dining, combining charm, functionality, and an excellent location. Dont miss your chance to make this beautiful property yoursschedule a showing today!

Neighborhood Data

Neighborhood data shown for ZIP Code: 76522, Copperas Cove, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,185 (100%)
Owner Occupied HU	9,916 (54.5%)
Renter Occupied HU	6,872 (37.8%)
Vacant Housing Units	1,397 ( 7.7%)
Median Home Value	$204,995
Average Home Value	$224,777