Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Caldwell at 1014 Copperas Bnd, Caldwell, TX, 77836 with 5% annual appreciation on a $315,000 basis while $2,406/mo rent supports operations. Total monthly income totals $2,406/mo and a $1,542/mo payment preserves $160/mo for cash returns. Annual cash flow comes to $1,914/yr on $104,423 deployed, and return on cash invested reaches 21.74% in year one. Equity gained on principal adds $2,033/yr, and five-year appreciation sums $87,029 alongside rental yield of 9.17%. Five-year ROI measures 113.92% and total cumulative return in cash totals $118,961.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,406/mo property income versus a $1,542/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2020
6,969 sqft lot
$N/A/sqft
$75 annually HOA
Neighborhood data shown for ZIP Code: 77836, Caldwell, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,448 (100%) |
| Owner Occupied HU | 4,176 (64.8%) |
| Renter Occupied HU | 1,058 (16.4%) |
| Vacant Housing Units | 1,214 (18.8%) |
| Median Home Value | $229,911 |
| Average Home Value | $275,725 |
Residential
5,115
Single Family
5,083
Multi-Family
32
Businesses
466
Date | Event | Price |
|---|---|---|
| 2024-12-06 | Price change | $315,000 |
| 2024-11-08 | Listed for sale | $350,000 |
| 2021-10-18 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-12 | $3733.30 | N/A | $286,927 | 10.00% |
| 2022-02-12 | N/A | N/A | $260,843 | 58.84% |
| 2021-02-12 | N/A | N/A | $164,216 | 1040.63% |
Listed by: Melinda Scott • Home & Ranch Real Estate
Mls Name: HAR
Mls Provider:
Mls ID: #8358750
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
