Hendrix Plan, Clayton Ranch: Classic Collection, Copperas Cove, TX, 76522 | $445/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1841 sft

113 Nettie Dr, Killeen, TX, 76542

3 Bed
2 Bath
1161 sft

619 N 21st St, Copperas Cove, TX, 76522

3 Bed
2 Bath
1804 sft

813 Siena Ct, Harker Heights, TX, 76548

3 Bed
3 Bath
2271 sft

516 Dingo Trl, Harker Heights, TX, 76548

Nearby investment properties with comparable prices

3 Bed
2 Bath
1354 sft

409 Presley Dr, Killeen, TX, 76542

3 Bed
2 Bath
1354 sft

The 1363 Plan, Turnbo Ranch, Killeen, TX, 76542

4 Bed
2 Bath
2032 sft

3417 Doss St, Copperas Cove, TX, 76522

3 Bed
2 Bath
1354 sft

The 1363 Plan, Turnbo Ranch, Killeen, TX, 76542

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

Investment property for sale in Copperas Cove at Hendrix Plan, Clayton Ranch: Classic Collection, Copperas Cove, TX, 76522 with 5% annual appreciation on a $308,990 basis while $2,642/mo rent supports operations. Total monthly income totals $2,642/mo and a $1,512/mo payment preserves $445/mo for cash returns. Annual cash flow comes to $5,341/yr on $102,430 deployed, and return on cash invested reaches 25.12% in year one. Equity gained on principal adds $1,994/yr, and five-year appreciation sums $85,368 alongside rental yield of 10.26%. Five-year ROI measures 132.05% and total cumulative return in cash totals $135,254.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,642/mo property income versus a $1,512/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

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