The 1651 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
Rental property for sale in Copperas Cove at The 1651 Plan, The Valley at Great Hills, Copperas Cove, TX, 76522 offers $2,310/mo rent that, after a $1,414/mo payment, leaves $256/mo cash flow. Total monthly income is $2,310/mo, and annual cash flow is $3,067/yr on $95,770 cash. Return on cash invested measures 23.11% in year one, and rental yield stands at 9.6% at a $288,900 entry. Equity gained on principal adds $1,864/yr while 5% annual appreciation compounds into $79,818 by year five. Five-year ROI records 121.25% and total cumulative return in cash reaches $116,119. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,310/mo property income versus a $1,414/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
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 |
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: N/A • Stylecraft
Mls Name: Stylecraft Homes
Mls Provider:
Mls ID: #N/A