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% |
Investment property for sale in Copperas Cove at 2002 Jake Dr, Copperas Cove, TX, 76522 listed at $158,100 pairs $1,199/mo rent with a $774/mo payment to leave $75/mo cash flow. Total monthly income runs $1,199/mo, and annual cash flow reaches $894/yr on $52,410 cash to close. Return on cash invested measures 21.62% in year one, and rental yield registers 9.1% at a $158,100 basis. Equity gained on principal adds $1,020/yr, and annual property appreciation at 5% supports $43,680 by year five. Five-year ROI tracks 113.23% and total cumulative return in cash totals $59,345. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,199/mo property income relative to a $774/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2005
9,587 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Sheryl Warren • StarCrest Realty, LLC
Mls Name: HAR
Mls ID: #86333267
