Walsh Plan, Clayton Ranch: Classic Collection, Copperas Cove, TX, 76522 | $326/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Walsh Plan, Clayton Ranch: Classic Collection, Copperas Cove, TX, 76522 | $326/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Hendrix Plan, Clayton Ranch : Classic Collection - 3 Car Garages

4 Bed
3 Bath
2157 sft

Hendrix Plan, Clayton Ranch : Classic Collection - 3 Car Garages, Copperas Cove, TX, 76522

4 Bed
3 Bath
2306 sft

124 Savage Cir, Copperas Cove, TX, 76522

Springsteen Plan, Clayton Ranch : Classic Collection

4 Bed
2 Bath
2014 sft

Springsteen Plan, Clayton Ranch : Classic Collection, Copperas Cove, TX, 76522

Hudson Plan, Clayton Ranch : Classic Collection

4 Bed
3 Bath
2467 sft

Hudson Plan, Clayton Ranch : Classic Collection, Copperas Cove, TX, 76522

Nearby investment properties with comparable prices

- Bed
- Bath
- sft

4 Tract Cres #207, Burnet, TX, 78611

4 Bed
3 Bath
2158 sft

1309 W Avenue A, Lampasas, TX, 76550

Frey Plan, Clayton Ranch : Classic Collection

3 Bed
2 Bath
1564 sft

Frey Plan, Clayton Ranch : Classic Collection, Copperas Cove, TX, 76522

3 Bed
2 Bath
1256 sft

913 Blane Circle, Lampasas, TX, 76550

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 Walsh Plan, Clayton Ranch: Classic Collection, Copperas Cove, TX, 76522 with 5% annual appreciation on a $278,990 basis while $2,310/mo rent supports operations. Total monthly income totals $2,310/mo and a $1,366/mo payment preserves $326/mo for cash returns. Annual cash flow comes to $3,907/yr on $92,485 deployed, and return on cash invested reaches 24.13% in year one. Equity gained on principal adds $1,800/yr, and five-year appreciation sums $77,080 alongside rental yield of 9.94%. Five-year ROI measures 126.73% and total cumulative return in cash totals $117,208.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,310/mo property income versus a $1,366/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

More details about the property

This single-story home shares an open layout between the kitchen, nook and family room for easy entertaining, along with access to the covered patio for year-round outdoor lounging. A luxe owner's suite is at the back of the home and comes complete with an en-suite bathroom and walk-in closet, while three secondary bedrooms are near the front of the home, ideal for household members and overnight guests.

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