Alpine Plan, Clayton Ranch, Copperas Cove, TX, 76522 | $54/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Alpine Plan, Clayton Ranch, Copperas Cove, TX, 76522 | $54/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2341 sft

502 W Avenue A, Lampasas, TX, 76550

3 Bed
2 Bath
2504 sft

560 County Road 4808, Copperas Cove, TX, 76522

2 Bed
2 Bath
1320 sft

293 Cr 112, Bertram, TX, 78611

5 Bed
2 Bath
1890 sft

704 County Road 4126, Lampasas, TX, 76550

Nearby investment properties with comparable prices

3 Bed
2 Bath
1508 sft

Alpine Plan, Clayton Ranch, Copperas Cove, TX, 76522

Nash Plan, Clayton Ranch : Classic Collection

3 Bed
2 Bath
1757 sft

Nash Plan, Clayton Ranch : Classic Collection, Copperas Cove, TX, 76522

3 Bed
2 Bath
1757 sft

Nash Plan, Clayton Ranch : Classic Collection, Copperas Cove, TX, 76522

Littleton Plan, Clayton Ranch : Classic Collection

4 Bed
3 Bath
1922 sft

Littleton Plan, Clayton Ranch : Classic Collection, Copperas Cove, TX, 76522

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

Explore more listings using simple english

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

More details about the property

The Alpine is a single-story, 1508 approximate square foot, 3-bedroom, 2-bathroom, 3 car garage home. Designed with you and your family in mind, this layout features a separate dining space that flows into an open kitchen. The large Bedroom 1 suite is located off the family room and features a generously sized bathroom with a double vanity and spacious walk-in closet with plenty of room for storage. The Alpine is one of our most popular plans and is a perfect starter home for a single adult, couple or small family. Other features include: 9-foot ceilings, granite counter tops in the kitchen and stainless appliances. Youll enjoy added security in your new DR Horton home with our Home is Connected features. Using one central hub that talks to all the devices in your home, you can control the lights, thermostat and locks, all from your cellular device. DR Horton also includes an Amazon Echo Dot to make voice activation a reality in your new Smart Home. Available features listed on select homes only. With D.R. Horton's simple buying process and ten-year limited warranty, there's no reason to wait. (Prices, plans, dimensions, specifications, features, incentives, and availability are subject to change without notice obligation)

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