Alpine Plan, Clayton RanchCopperas 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 Alpine Plan, Clayton Ranch, Copperas Cove, TX, 76522 priced at $292,990 pairs $2,137/mo rent with $54/mo cash flow after a $1,434/mo payment. Total monthly income equals $2,137/mo, and annual cash flow comes to $642/yr on $97,126 invested. Return on cash invested is 20.57% in year one, and rental yield stands at 8.75% on a $292,990 basis. Equity gained on principal adds $1,891/yr, and 5% annual appreciation accumulates to $80,948 by year five. Five-year ROI measures 107.61% and total cumulative return in cash reaches $104,515. For financing, Ziffy Mortgage’s DSCR program evaluates $2,137/mo property income against a $1,434/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
N/A 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: Yamileht Osorio • D.R. Horton - North Central Texas
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A