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 2004 Veterans Ave, Copperas Cove, TX, 76522 offers a 11.68% rental yield on a $166,400 purchase with $1,620/mo rent. Total monthly income registers $1,620/mo, and a $814/mo payment leaves $437/mo available for distribution. Annual cash flow reaches $5,246/yr on $55,162 to close, and return on cash invested stands at 29.42% in year one. Equity gained on principal adds $1,074/yr while 5% annual appreciation supports $45,973 over five years. Portfolio math shows five-year ROI at 155.12% and total cumulative return in cash at $85,567. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,620/mo property income against a $814/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1974
5,998 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: Brandy Mickey • Centex Priority Real Estate
Mls Name: Central Texas MLS
Mls ID: #596878
