The 2082 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 2082 Plan, The Valley at Great Hills, Copperas Cove, TX, 76522 priced at $311,900 converts $3,688/mo rent into $1,470/mo cash flow after a $1,527/mo obligation. Total monthly income equals $3,688/mo, and annual cash flow totals $17,635/yr on $103,395 invested. Return on cash invested prints 36.97% in year one, and rental yield reads 14.19% against a $311,900 entry. Equity gained on principal adds $2,013/yr, while 5% annual appreciation compiles into $86,172 by year five. Five-year ROI reaches 195.53% and total cumulative return in cash sums $202,168. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,688/mo property income covering a $1,527/mo payment, not borrower’s 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