175 Grand Canyon DrCopperas 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
Rental property for sale in Copperas Cove at 175 Grand Canyon Dr, Copperas Cove, TX, 76522 offers $2,203/mo rent that, after a $1,239/mo payment, leaves $403/mo cash flow. Total monthly income is $2,203/mo, and annual cash flow is $4,836/yr on $83,899 cash. Return on cash invested measures 25.67% in year one, and rental yield stands at 10.45% at a $253,090 entry. Equity gained on principal adds $1,633/yr while 5% annual appreciation compounds into $69,924 by year five. Five-year ROI records 134.96% and total cumulative return in cash reaches $113,228. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,203/mo property income versus a $1,239/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
5,662 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: Desmond Graham • The Graham Team
Mls Name: Central Texas MLS
Mls ID: #600083