1217 S 3rd StCopperas CoveTX76522
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Copperas Cove at 1217 S 3rd St, Copperas Cove, TX, 76522 uses $39,449 cash to close to unlock $4,899/yr annual cash flow and $408/mo monthly cash flow. Total monthly income runs $1,254/mo, and a $582/mo payment keeps the spread at $408/mo. Purchase price stands at $119,000, and rental yield measures 12.65% with $1,254/mo rent. Return on cash invested shows 32.33% in year one, and 5% annual appreciation builds toward $32,878 over five years. Five-year ROI reaches 170.73% and total cumulative return in cash records $67,349. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,254/mo property income covering a $582/mo payment rather than investor’s personal income.
Multi Family
Built in 1970
4,835 sqft lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
17,292
Single Family
16,542
Multi-Family
750
Businesses
930
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Steven Darden • Soldiers of Real Estate
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #563996
Disclaimer: Listing and property data is from an Internet Data Exchange (IDX) provided by the Central Texas MLS. Some properties which appear for sale on the website may no longer be available because they are for instance, under contract, sold or are no longer being offered for sale. IDX information is provided exclusively for 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. Copyright 2025 Central Texas MLS, All Rights Reserved.