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% |
Rental property for sale in Copperas Cove at 1311 Travis Cir, Copperas Cove, TX, 76522 offers $1,993/mo rent that, after a $1,028/mo payment, leaves $447/mo cash flow. Total monthly income is $1,993/mo, and annual cash flow is $5,362/yr on $69,615 cash. Return on cash invested measures 27.61% in year one, and rental yield stands at 11.39% at a $210,000 entry. Equity gained on principal adds $1,355/yr while 5% annual appreciation compounds into $58,019 by year five. Five-year ROI records 145.7% and total cumulative return in cash reaches $101,428. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,993/mo property income versus a $1,028/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2006
0.42 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76522, Copperas Cove, TX area.
| 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 |
Residential
17,292
Single Family
16,542
Multi-Family
750
Businesses
930
Date | Event | Price |
|---|---|---|
| 2024-12-05 | Listed for sale | $210,000 |
| 2024-11-25 | Contingent | $210,000 |
| 2024-11-06 | Price change | $210,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $4117.12 | N/A | $207,790 | -6.02% |
| 2023-12-27 | N/A | N/A | $221,110 | 22.70% |
| 2022-12-27 | $4042.73 | 17.04% | $180,200 | 25.43% |
Listed by: Beker Garcia • Elevate Texas Real Estate
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #561748
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 2024 Central Texas MLS, All Rights Reserved.
