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 1403 Little St, Copperas Cove, TX, 76522 generates $1,427/mo in rent and, after a $905/mo payment, leaves $67/mo in cash flow. Total monthly income is $1,427/mo, and annual cash flow is $805/yr on $61,328 invested. Return on cash invested sits at 21.22% in year one, and rental yield is 9.26% on a $185,000 entry. Equity gained on principal adds $1,194/yr, while 5% annual appreciation builds toward $51,112 over five years. Five-year ROI reaches 111.5% and total cumulative return in cash sums $68,379. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,427/mo property income rather than buyer’s personal income.
Single Family
Built in 1973
8,407 sqft 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 |
|---|---|---|
| 2025-05-24 | Listed for sale | $185,000 |
| 2024-07-15 | Sold | N/A |
| 2024-06-21 | Pending sale | $160,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-24 | $3610.09 | N/A | $182,200 | -5.11% |
| 2023-05-24 | N/A | N/A | $192,020 | 26.95% |
| 2022-05-24 | $3393.47 | 67.72% | $151,260 | 79.73% |
Listed by: Charisse Morales • Keller Williams Brazos West
Mls Name: NTREIS
Mls ID: #20945965
Disclaimer: 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.
