1304 S 23rd St, Copperas Cove, TX, 76522 | $220/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

1304 S 23rd St, Copperas Cove, TX, 76522 | $220/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2480 sft

5001 N Us Highway 183, Lometa, TX, 76853

3 Bed
1 Bath
1269 sft

9 Park Lane, Lampasas, TX, 76550

2 Bed
1 Bath
1264 sft

207 W 5Th St, Lampasas, TX, 76550

3 Bed
1 Bath
888 sft

404 W Avenue B, Lampasas, TX, 76550

Nearby investment properties with comparable prices

2 Bed
1 Bath
896 sft

140 S Park St, Lampasas, TX, 76550

- Bed
- Bath
- sft

186 E Private Road 4718, Kempner, TX, 76539

3 Bed
1 Bath
1436 sft

908 Campbell St, Lampasas, TX, 76550

3 Bed
2 Bath
2604 sft

108 S Race St, Lampasas, TX, 76550

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

Investment property for sale in Copperas Cove at 1304 S 23rd St, Copperas Cove, TX, 76522 earns $220/mo cash flow from $1,201/mo rent with a $675/mo payment. Total monthly income totals $1,201/mo, and annual cash flow totals $2,641/yr on $45,747 capital. ROI tracks 25.68% on current figures, and rental yield reads 10.44% at a $138,000 purchase. Equity gained on principal adds $890/yr, and 5% annual appreciation supports $38,127 over five years. Five-year ROI reaches 135.13% and total cumulative return in cash sums $61,818. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,201/mo property income instead of your personal income.

Single Family

Built in 1961

0.26 Acres lot

$N/A/sqft

No HOA

More details about the property

Charming Starter Home! Discover this delightful 3 bedroom, 1 bath traditional home located in a well established neighborhood. Perfect for first time homebuyers. Step inside to find a cozy living space with plenty of natural light. The kitchen features updated stainless appliances, updated countertops and backsplash. Adjacent to the kitchen, the dining area is perfect for enjoying family meals. 3 spacious bedrooms with generous closet space. Baths have been updated. Minutes away from highly regarded local schools and conveniently located near shopping, dining, and recreation. This home has gone through major remodeling. New paint, flooring, kitchen, restroom, ac, and light fixtures.

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