The 1818 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 1818 Plan, The Valley at Great Hills, Copperas Cove, TX, 76522 at $301,900 posts ROI 39.03% with $1,595/mo cash flow from $3,742/mo rent. Total monthly income equals $3,742/mo, and annual cash flow records $19,137/yr on $100,080 to close. Return on cash invested measures 39.03% and rental yield reads 14.87% at the current $301,900. Equity gained on principal adds $1,948/yr, and 5% annual appreciation supports $83,409 by year five. Five-year ROI prints 206.6% and total cumulative return in cash totals $206,768.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,742/mo property income rather than your personal income records (W2s, Paystubs, and 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: Ady • Stylecraft Builders
Mls Name: Stylecraft Homes
Mls Provider:
Mls ID: #N/A