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 3058 Wigeon Way, Copperas Cove, TX, 76522 listed at $220,000 pairs $1,979/mo rent with a $1,077/mo payment to leave $414/mo cash flow. Total monthly income runs $1,979/mo, and annual cash flow reaches $4,972/yr on $72,930 cash to close. Return on cash invested measures 26.73% in year one, and rental yield registers 10.79% at a $220,000 basis. Equity gained on principal adds $1,420/yr, and annual property appreciation at 5% supports $60,782 by year five. Five-year ROI tracks 140.65% and total cumulative return in cash totals $102,575. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,979/mo property income relative to a $1,077/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2022
6,782 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: Lissa Polmanteer • That Realty Place
Mls Name: Central Texas MLS
Mls ID: #597426
