The 1443 Plan, The Valley at Great HillsCopperas 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 The 1443 Plan, The Valley at Great Hills, Copperas Cove, TX, 76522 earns $1,274/mo cash flow from $3,151/mo rent with a $1,292/mo payment. Total monthly income totals $3,151/mo, and annual cash flow totals $15,288/yr on $87,483 capital. ROI tracks 37.38% on current figures, and rental yield reads 14.33% at a $263,900 purchase. Equity gained on principal adds $1,703/yr, and 5% annual appreciation supports $72,911 over five years. Five-year ROI reaches 197.82% and total cumulative return in cash sums $173,058. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,151/mo property income instead of your personal income.
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: Ady • Stylecraft Builders
Mls Name: Stylecraft Homes
Mls Provider:
Mls ID: #N/A