2204 Phyllis 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
Investment property for sale in Copperas Cove at 2204 Phyllis Dr, Copperas Cove, TX, 76522 uses $61,328 cash to close to unlock $1,007/yr annual cash flow and $84/mo monthly cash flow. Total monthly income runs $1,399/mo, and a $905/mo payment keeps the spread at $84/mo. Purchase price stands at $185,000, and rental yield measures 9.07% with $1,399/mo rent. Return on cash invested shows 21.55% in year one, and 5% annual appreciation builds toward $51,112 over five years. Five-year ROI reaches 112.85% and total cumulative return in cash records $69,207. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,399/mo property income covering a $905/mo payment rather than investor’s personal income.
Single Family
Built in 1985
0.29 Acres 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: Denise Zehr • Armadillo Properties
Mls Name: Central Texas MLS
Mls ID: #600658