302 Easy St · Copperas Cove, TX
Flood risk No data
- FEMA flood zone
- —
- Chance of flooding over 30 yrs
- —
- Est. flood insurance / yr
- —
Fire risk No data
- Est. fire insurance / yr
- —
Heat risk No data
- Hot days now (above threshold)
- —
- Hot days in 30 yrs
- —
Wind risk No data
- Chance of severe wind over 30 yrs
- —
Air-quality risk No data
- Unhealthy air days now
- —
- Unhealthy air days in 30 yrs
- —
Risk factors via First Street. Map © Google.
Why this score? — see what drove the C grade
The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).
- Cash flow +19.8/30.0
- ARV discount +15.0/15.0
- DSCR +6.3/10.0
- 1% rule +5.3/10.0
- Schools +3.6/10.0
- Livability +3.2/5.0
- Condition / age +2.8/5.0
- Rent growth +2.4/5.0
- Appreciation +0.0/10.0
$135,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome home to this 3-bedroom, 1-bath residence offering 1,285 square feet of functional living space on a desirable corner lot. Thoughtfully designed with a spacious living area and dedicated dining space, this home provides a comfortable flow ideal for everyday living, gathering with family, or entertaining guests. Step outside to a fully fenced backyard with room to relax, garden, play, or create the outdoor space you’ve been dreaming of—perfect for pets, weekend barbecues, or simply enjoying Texas evenings. Conveniently located near shopping, dining, schools, and major commuter routes, with easy access to nearby amenities and Fort Hood, this home offers the combination of location, comfort, and practicality buyers are searching for in today’s market. Whether you’re a first-time homebuyer, downsizing, or looking for an investment opportunity, this property checks all the boxes.
Key facts
- Fenced backyard
- Corner lot
- 0.28 acre lot
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/1.0-bath single-family listed at $135k. Condition is rated average.
Deal economics
- At list price, monthly cash flow is $161 ($2k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($1k rent vs $135k).
- Recommended offer: $119k (12.0% below list) — sets the bar for market timing.
- Cap rate 7.7% vs local median 3.4% in Copperas Cove — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.
Location & tenants
- Location reads 65/100 on livability (#706 in TX) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools C-, employment D+, amenities F.
- Copperas Cove ISD (suburban): math 41% / reading 42% proficiency, ranked #340 of 826 in TX (top 41%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Market conditions: Rents soft (-0.2%/yr); 605 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; 386 units permitted in Coryell County in 2024 (0 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
Negotiation context
- It's been on market 275 days — a 12% lower offer ($119k) is reasonable based on typical stale-listing flexibility.
- 5 sale attempts; this cycle's ask has dropped $15k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Questions for the listing agent
- It's been on market 275 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.
Investment metrics
- 1% rule
- 1.03% ✓
- Cap rate
- 7.72%
- Cash-on-cash
- 5.10%
- DSCR
- 1.23
- GRM
- 8.1
CMA / ARV
- ARV (median comp)
- $168,313
- List price
- $135,000
- Delta
- -19.79%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 205 Nauert St | 0.10mi | 3/2.0 | 1,324 (+3%) | 4mo | $185,000 | $140 | 83 |
| 109 Ridge St | 0.11mi | 3/1.5 | 1,353 (+5%) | 3mo | $144,100 | $107 | 81 |
| 1105 E Robertson Ave | 0.23mi | 3/2.0 | 1,287 (+0%) | 6mo | $94,000 | $73 | 80 |
| 1603 E Robertson Ave | 0.32mi | 3/2.0 | 1,320 (+3%) | 2mo | $160,000 | $121 | 75 |
| 201 Ridge St | 0.08mi | 3/1.0 | 1,132 (-12%) | 7mo | $152,000 | $134 | 70 |
| 1306 Amthor Ave | 0.35mi | 3/2.0 | 1,366 (+6%) | 3mo | $220,000 | $161 | 67 |
| 417 Cottonwood Dr | 0.43mi | 3/2.0 | 1,231 (-4%) | 3mo | $159,900 | $130 | 67 |
| 517 Creek St | 0.42mi | 3/1.5 | 1,099 (-14%) | 0mo | $146,264 | $133 | 54 |
| 315 Ash St | 0.66mi | 3/1.5 | 1,353 (+5%) | 7mo | $92,500 | $68 | 53 |
| 117 Wolf Rd | 0.62mi | 3/2.0 | 1,355 (+5%) | 7mo | $190,000 | $140 | 52 |
| 1402 Amthor Ave | 0.35mi | 3/2.0 | 1,453 (+13%) | 8mo | $207,000 | $142 | 52 |
| 1003 Joe Morse Dr | 0.70mi | 3/2.0 | 1,468 (+14%) | 6mo | $205,000 | $140 | 34 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
-3.0% appreciation · 0.0% rent growth · sell at horizon
- IRR
- -11.8%
- Equity multiple
- 0.59×
- Total profit
- $-15,682
- Equity at exit
- $20,129
- IRR
- -7.8%
- Equity multiple
- 0.57×
- Total profit
- $-16,076
- Equity at exit
- $11,672
Cash invested: $37,800 (down + closing). Projections, not guarantees.
Landlord ↔ Tenant lean methodology
- Overall (STATE)
- 87 Strongly Landlord-Friendly
- State Texas
- 87 Strongly Landlord-Friendly · R+5
- County
- — inherits STATE
- City
- — inherits STATE
ZIP-level market 76522
- Home prices YoY
- -22.4%
- Rents YoY
- -0.2%
- Active inventory
- 605
- Price-to-rent
- 8.1×
Monthly cashflow live
- Estimated rent
- $1,384 high interval (Pro) →
- Mortgage (P&I)
- −$708
- Tax est. 1.5%
- −$169 /mo · $2,025/yr
- Insurance
- −$56
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$291
- Net cashflow
- $161
Break-even live
UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt
Financing live
Cash to close
- Down payment
- $33,750
- Closing costs
- $4,050
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 107 Nauert St Copperas Cove, TX | 3.0 | 2.0 | 1710 | $1,300 | $0.76 | 43d | 1 | 0.17mi |
| 105 Nauert St Copperas Cove, TX | 4.0 | 1.0 | 1346 | $1,395 | $1.04 | 23d | 1 | 0.18mi |
| 304 Oak St Copperas Cove, TX | 3.0 | 1.0 | 1627 | $1,350 | $0.83 | 43d | 1 | 0.20mi |
| 208 Oak St Copperas Cove, TX | 3.0 | 2.0 | 1822 | $1,495 | $0.82 | 23d | 1 | 0.20mi |
| 1003 E Robertson Ave Copperas Cove, TX | 3.0 | 2.0 | 1042 | $1,150 | $1.10 | 23d | 1 | 0.26mi |
| 308 Creek St Unit A Copperas Cove, TX | 2.0 | 1.5 | 978 | $875 | $0.89 | 43d | 1 | 0.27mi |
| 507 Kate St Copperas Cove, TX | 3.0 | 2.0 | 1280 | $1,295 | $1.01 | 23d | 1 | 0.30mi |
| 1104 Cummings Ave Copperas Cove, TX | 3.0 | 2.0 | 1542 | $1,395 | $0.90 | 43d | 1 | 0.30mi |
| 1306 Amthor Ave Copperas Cove, TX | 3.0 | 2.0 | 1366 | $1,399 | $1.02 | 43d | 1 | 0.32mi |
| 1106 Pack Ave Copperas Cove, TX | 3.0 | 2.0 | 1302 | $1,275 | $0.98 | 43d | 1 | 0.35mi |
| 418 Cottonwood Dr Copperas Cove, TX | 3.0 | 2.0 | 1208 | $1,495 | $1.24 | 43d | 1 | 0.36mi |
| 518 Kate St Copperas Cove, TX | 4.0 | 1.5 | 1302 | $1,595 | $1.23 | 43d | 1 | 0.37mi |
| 408 Allen St Copperas Cove, TX | 3.0 | 1.0 | 1300 | $1,095 | $0.84 | 23d | 1 | 0.41mi |
| 704 Kim Ave Copperas Cove, TX | 3.0 | 2.0 | 1692 | $1,695 | $1.00 | 21d | 1 | 0.49mi |
| 303 Margaret Lee St Copperas Cove, TX | 3.0 | 1.0 | 1124 | $915 | $0.81 | 13d | 1 | 0.53mi |
| 1005 Phil Ave Copperas Cove, TX | 3.0 | 1.0 | 1026 | $1,025 | $1.00 | 43d | 1 | 0.55mi |
| 202 Marston Ave Unit B Copperas Cove, TX | 3.0 | 2.0 | 1200 | $1,350 | $1.12 | 23d | 1 | 0.56mi |
| 202 Marston Ave Unit B Copperas Cove, TX | 3.0 | 2.0 | 1200 | $1,350 | $1.12 | 43d | 1 | 0.56mi |
| 225 Gibson St Unit A Copperas Cove, TX | 2.0 | 2.0 | 1020 | $1,150 | $1.13 | 43d | 1 | 0.61mi |
| 221 Gibson St Unit B Copperas Cove, TX | 2.0 | 2.0 | 1020 | $1,050 | $1.03 | 21d | 1 | 0.62mi |
| 1102 Creek St Copperas Cove, TX | 4.0 | 2.5 | 1834 | $1,675 | $0.91 | 43d | 1 | 0.76mi |
| 1564 Risen Star Ln Unit A Copperas Cove, TX | 3.0 | 2.0 | 1110 | $1,400 | $1.26 | 23d | 1 | 0.81mi |
| 1714 Risen Star Ln Unit A Copperas Cove, TX | 3.0 | 2.5 | 1213 | $1,325 | $1.09 | 23d | 1 | 0.85mi |
| 1714 Risen Star Ln Unit A Copperas Cove, TX | 3.0 | 2.5 | 1213 | $1,325 | $1.09 | 43d | 1 | 0.85mi |
| 204 South Dr Unit A Copperas Cove, TX | 2.0 | 1.0 | 895 | $999 | $1.12 | 43d | 1 | 0.88mi |
| 1316 Liberation Ln Unit B Copperas Cove, TX | 3.0 | 2.0 | 1300 | $1,300 | $1.00 | 43d | 1 | 0.88mi |
| 1243 Liberation Ln Unit A Copperas Cove, TX | 3.0 | 2.0 | 1309 | $1,249 | $0.95 | 43d | 1 | 0.90mi |
| 1335 Liberation Ln Unit A Copperas Cove, TX | 3.0 | 2.0 | 1333 | $2,500 | $1.88 | 13d | 1 | 0.93mi |
| 1335 Liberation Ln Unit B Copperas Cove, TX | 3.0 | 2.0 | 1333 | $2,400 | $1.80 | 13d | 1 | 0.93mi |
| 401 E Hogan Dr Copperas Cove, TX | 3.0 | 2.0 | 1826 | $1,475 | $0.81 | 43d | 1 | 0.97mi |
| 403 E Hogan Dr Copperas Cove, TX | 4.0 | 2.0 | 1492 | $1,675 | $1.12 | 23d | 1 | 0.97mi |
| 917 Whirlaway Dr Copperas Cove, TX | 3.0 | 2.0 | 1300 | $1,500 | $1.15 | 43d | 1 | 0.98mi |
| 211 E Hogan Dr Copperas Cove, TX | 3.0 | 2.0 | 1372 | $1,400 | $1.02 | 13d | 1 | 0.99mi |
| 1002 Northern Dancer Dr Copperas Cove, TX | 4.0 | 2.0 | 1605 | $1,750 | $1.09 | 43d | 1 | 1.06mi |
| 924 Northern Dancer Dr Copperas Cove, TX | 4.0 | 2.0 | 1610 | $1,650 | $1.02 | 43d | 1 | 1.06mi |
| 114 Nelson Dr Copperas Cove, TX | 3.0 | 2.0 | 1448 | $1,400 | $0.97 | 43d | 1 | 1.10mi |
| 914 Chalk St Copperas Cove, TX | 3.0 | 2.0 | 1107 | $1,200 | $1.08 | 23d | 1 | 1.20mi |
| 105 E Reagan Ave Copperas Cove, TX | 2.0 | 1.0 | 1758 | $675 | $0.38 | 43d | 1 | 1.20mi |
| 604 N Main St Apt C Copperas Cove, TX | 2.0 | 1.5 | 1000 | $750 | $0.75 | 43d | 1 | 1.23mi |
| 604 N Main St Apt D Copperas Cove, TX | 3.0 | 1.5 | 1100 | $900 | $0.82 | 43d | 1 | 1.23mi |
Listing history 29 events
-
2026-06-18days on market $135,000 Active 275 DOM
-
2026-06-17days on market $135,000 Active 274 DOM
-
2026-06-16days on market $135,000 Active 273 DOM
-
2026-06-15days on market $135,000 Active 272 DOM
-
2026-06-14days on market $135,000 Active 270 DOM
-
2026-06-13days on market $135,000 Active 269 DOM
-
2026-06-10days on market $135,000 Active 267 DOM
-
2026-06-09days on market $135,000 Active 266 DOM
-
2026-06-08days on market $135,000 Active 265 DOM
-
2026-06-07days on market $135,000 Active 264 DOM
-
2026-06-05days on market $135,000 Active 261 DOM
-
2026-06-03pricedays on market $135,000 Active 260 DOM
-
2026-06-02days on market $140,000 Active 259 DOM
-
2026-06-01days on market $140,000 Active 258 DOM
-
2026-05-31days on market $140,000 Active 257 DOM
-
2026-05-30days on market $140,000 Active 256 DOM
-
2026-03-25price $140,000 918-char remark
Show marketing remark (918 chars)
Welcome home to this 3-bedroom, 1-bath residence offering 1,285 square feet of functional living space on a desirable corner lot. Thoughtfully designed with a spacious living area and dedicated dining space, this home provides a comfortable flow ideal for everyday living, gathering with family, or entertaining guests. Step outside to a fully fenced backyard with room to relax, garden, play, or create the outdoor space you’ve been dreaming of—perfect for pets, weekend barbecues, or simply enjoying Texas evenings. Conveniently located near shopping, dining, schools, and major commuter routes, with easy access to nearby amenities and Fort Hood, this home offers the combination of location, comfort, and practicality buyers are searching for in today’s market. Whether you’re a first-time homebuyer, downsizing, or looking for an investment opportunity, this property checks all the boxes.
-
2026-03-25price $140,000 918-char remark
Show marketing remark (918 chars)
Welcome home to this 3-bedroom, 1-bath residence offering 1,285 square feet of functional living space on a desirable corner lot. Thoughtfully designed with a spacious living area and dedicated dining space, this home provides a comfortable flow ideal for everyday living, gathering with family, or entertaining guests. Step outside to a fully fenced backyard with room to relax, garden, play, or create the outdoor space you’ve been dreaming of—perfect for pets, weekend barbecues, or simply enjoying Texas evenings. Conveniently located near shopping, dining, schools, and major commuter routes, with easy access to nearby amenities and Fort Hood, this home offers the combination of location, comfort, and practicality buyers are searching for in today’s market. Whether you’re a first-time homebuyer, downsizing, or looking for an investment opportunity, this property checks all the boxes.
-
2025-11-24$150,000 Active 918-char remark
Show marketing remark (918 chars)
Welcome home to this 3-bedroom, 1-bath residence offering 1,285 square feet of functional living space on a desirable corner lot. Thoughtfully designed with a spacious living area and dedicated dining space, this home provides a comfortable flow ideal for everyday living, gathering with family, or entertaining guests. Step outside to a fully fenced backyard with room to relax, garden, play, or create the outdoor space you’ve been dreaming of—perfect for pets, weekend barbecues, or simply enjoying Texas evenings. Conveniently located near shopping, dining, schools, and major commuter routes, with easy access to nearby amenities and Fort Hood, this home offers the combination of location, comfort, and practicality buyers are searching for in today’s market. Whether you’re a first-time homebuyer, downsizing, or looking for an investment opportunity, this property checks all the boxes.
-
2025-11-24historical
Show marketing remark (918 chars)
Welcome home to this 3-bedroom, 1-bath residence offering 1,285 square feet of functional living space on a desirable corner lot. Thoughtfully designed with a spacious living area and dedicated dining space, this home provides a comfortable flow ideal for everyday living, gathering with family, or entertaining guests. Step outside to a fully fenced backyard with room to relax, garden, play, or create the outdoor space you’ve been dreaming of—perfect for pets, weekend barbecues, or simply enjoying Texas evenings. Conveniently located near shopping, dining, schools, and major commuter routes, with easy access to nearby amenities and Fort Hood, this home offers the combination of location, comfort, and practicality buyers are searching for in today’s market. Whether you’re a first-time homebuyer, downsizing, or looking for an investment opportunity, this property checks all the boxes.
-
2025-11-17status Active
Show marketing remark (918 chars)
Welcome home to this 3-bedroom, 1-bath residence offering 1,285 square feet of functional living space on a desirable corner lot. Thoughtfully designed with a spacious living area and dedicated dining space, this home provides a comfortable flow ideal for everyday living, gathering with family, or entertaining guests. Step outside to a fully fenced backyard with room to relax, garden, play, or create the outdoor space you’ve been dreaming of—perfect for pets, weekend barbecues, or simply enjoying Texas evenings. Conveniently located near shopping, dining, schools, and major commuter routes, with easy access to nearby amenities and Fort Hood, this home offers the combination of location, comfort, and practicality buyers are searching for in today’s market. Whether you’re a first-time homebuyer, downsizing, or looking for an investment opportunity, this property checks all the boxes.
-
2025-11-17status Active 918-char remark
Show marketing remark (918 chars)
Welcome home to this 3-bedroom, 1-bath residence offering 1,285 square feet of functional living space on a desirable corner lot. Thoughtfully designed with a spacious living area and dedicated dining space, this home provides a comfortable flow ideal for everyday living, gathering with family, or entertaining guests. Step outside to a fully fenced backyard with room to relax, garden, play, or create the outdoor space you’ve been dreaming of—perfect for pets, weekend barbecues, or simply enjoying Texas evenings. Conveniently located near shopping, dining, schools, and major commuter routes, with easy access to nearby amenities and Fort Hood, this home offers the combination of location, comfort, and practicality buyers are searching for in today’s market. Whether you’re a first-time homebuyer, downsizing, or looking for an investment opportunity, this property checks all the boxes.
-
2025-11-14historical Active Under Contract 918-char remark
Show marketing remark (918 chars)
Welcome home to this 3-bedroom, 1-bath residence offering 1,285 square feet of functional living space on a desirable corner lot. Thoughtfully designed with a spacious living area and dedicated dining space, this home provides a comfortable flow ideal for everyday living, gathering with family, or entertaining guests. Step outside to a fully fenced backyard with room to relax, garden, play, or create the outdoor space you’ve been dreaming of—perfect for pets, weekend barbecues, or simply enjoying Texas evenings. Conveniently located near shopping, dining, schools, and major commuter routes, with easy access to nearby amenities and Fort Hood, this home offers the combination of location, comfort, and practicality buyers are searching for in today’s market. Whether you’re a first-time homebuyer, downsizing, or looking for an investment opportunity, this property checks all the boxes.
-
2025-11-14historical Active Under Contract
Show marketing remark (918 chars)
Welcome home to this 3-bedroom, 1-bath residence offering 1,285 square feet of functional living space on a desirable corner lot. Thoughtfully designed with a spacious living area and dedicated dining space, this home provides a comfortable flow ideal for everyday living, gathering with family, or entertaining guests. Step outside to a fully fenced backyard with room to relax, garden, play, or create the outdoor space you’ve been dreaming of—perfect for pets, weekend barbecues, or simply enjoying Texas evenings. Conveniently located near shopping, dining, schools, and major commuter routes, with easy access to nearby amenities and Fort Hood, this home offers the combination of location, comfort, and practicality buyers are searching for in today’s market. Whether you’re a first-time homebuyer, downsizing, or looking for an investment opportunity, this property checks all the boxes.
-
2025-09-16$150,000 Active 918-char remark
Show marketing remark (918 chars)
Welcome home to this 3-bedroom, 1-bath residence offering 1,285 square feet of functional living space on a desirable corner lot. Thoughtfully designed with a spacious living area and dedicated dining space, this home provides a comfortable flow ideal for everyday living, gathering with family, or entertaining guests. Step outside to a fully fenced backyard with room to relax, garden, play, or create the outdoor space you’ve been dreaming of—perfect for pets, weekend barbecues, or simply enjoying Texas evenings. Conveniently located near shopping, dining, schools, and major commuter routes, with easy access to nearby amenities and Fort Hood, this home offers the combination of location, comfort, and practicality buyers are searching for in today’s market. Whether you’re a first-time homebuyer, downsizing, or looking for an investment opportunity, this property checks all the boxes.
-
2025-07-21price $150,000
-
2025-06-07price $155,000
-
2025-04-28price $158,000
-
2025-03-19$163,000 Active
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $16,611
- − Mortgage interest
- −$7,562
- − Property taxes
- −$2,025
- − Insurance
- −$675
- − Repairs & maintenance
- −$1,329
- − Management
- −$1,329
- − Depreciation
- −$3,927
- Taxable loss
- −$236
- Est. tax savings @ 24.0%
- +$57
- After-tax cash flow
- $1,984/yr
For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.
Condition & rehab AI · 12 photos
This home requires moderate renovations to improve its curb appeal and structural integrity, with a focus on the roof and exterior siding. Updates to the kitchen and bathrooms will also enhance its value for both resale and rental.
Repairs flagged
- Major roof — shingles appear worn
- Major exterior siding — white siding with discoloration
- Moderate kitchen cabinets — dated cabinetry
- Moderate bathroom fixtures — standard fixtures
Value-add opportunities
- Both update kitchen cabinets and fixtures — modernizing kitchen will appeal to buyers and renters
- Both repair and paint exterior siding — improving curb appeal and structural integrity
- Both replace roof shingles — improving home's value and reducing maintenance costs
Renovation cost estimate screening
| Repair item | Severity | Est. cost |
|---|---|---|
| roof · shingles appear worn | Major | $15,000–50,000 |
| exterior siding · white siding with discoloration | Major | $15,000–50,000 |
| kitchen cabinets · dated cabinetry | Moderate | $3,000–15,000 |
| bathroom fixtures · standard fixtures | Moderate | $3,000–15,000 |
| Total estimated repair cost · 4 items | $36,000–130,000 |
Value-add ROI direction
- Both update kitchen cabinets and fixtures — modernizing kitchen will appeal to buyers and renters ↑
- Both repair and paint exterior siding — improving curb appeal and structural integrity ↑
- Both replace roof shingles — improving home's value and reducing maintenance costs ↑
ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.
Schools (NCES district)
- District
- Copperas Cove ISD
- NCES district ID
- 4815240
- Math proficiency
- 41% ▼ -6.00%
- Reading proficiency
- 42% ▼ -2.00%
- Median HH income
- $51,072
- Composite
- 35.85/100
- National rank
- #4822
- State rank
- #340 of 826 in TX
Livability — Copperas Cove
- Score
- 65/100
- State rank
- #706
- US rank
- #13158
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Copperas Cove, TX
- County
- Coryell County · 61,053 people
- City population
- 42,118
- Metro
- Killeen-Temple, TX
- Population (ZIP)
- 42,118
- Household income
- $72,206
- Rent vs Own
- Severe rent burden
- 1019.0
Population outlook (Coryell County) Hauer SSP2
- Today (2025)
- 75,485 people
- By 2030
- 75,627 · +0.2%
- By 2040
- 74,898 · -0.8%
- By 2050
- 74,221 · -1.7%
- By 2075
- 72,688 · -3.7%
- By 2100
- 66,862 · -11.4%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.66)
- Race & ethnicity
- White 53% Hispanic / Latino 21% Two or more races 20% Black 14% Asian 2%
- Hispanic origin (detail)
- Mexican 11% Puerto Rican 6%
- Common ancestry
- Romanian 2% Italian 2% Lithuanian 2%
- Foreign-born
- 7% · Canada, South Korea
- Languages at home
- 85% English-only · Spanish 10% German/W. Germanic 2% Other Asian/Pacific 1%
Political lean MEDSL · Coryell
- 2024 margin
- Solid R (+40.7) · D 29.1% · R 69.8% · Other 1.1%
- 2008→2024 swing
- -13.8pp toward R · 2008: -26.9pp · 2024: -40.7pp
- All cycles
- 2024: R+40.7 2020: R+33.5 2016: R+39.5 2012: R+36.6 2008: R+26.9
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -53.11%
- Current HPI
- 183.9452
- Rent YoY
- ▼ -0.25%
- Metro
- Killeen-Temple, TX
- State GDP YoY
- ▲ 3.95%
- F500 in state
- 110
Industry mix (Fortune 500 HQ in TX)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Energy | 16 | $1,198B |
|
||
| Technology | 5 | $198B |
|
||
| Engineering / Construction | 4 | $72B |
|
||
| Energy Services | 3 | $60B |
|
||
| Utilities | 3 | $41B |
|
||
| Healthcare | 2 | $330B |
|
||
Price history
-14.1% since first listed13 events — show timeline
- 2026-03-25 Price Changed $140,000 CTXMLS
- 2026-03-25 Price Changed $140,000 Unlock MLS
- 2025-11-24 Listing Removed — CTXMLS
- 2025-11-24 Listed $150,000 CTXMLS
- 2025-11-17 Relisted — CTXMLS
- 2025-11-17 Relisted — Unlock MLS
- 2025-11-14 Contingent — Unlock MLS
- 2025-11-14 Contingent — CTXMLS
- 2025-09-16 Listed $150,000 Unlock MLS
- 2025-07-21 Price Changed $150,000 CTXMLS
- 2025-06-07 Price Changed $155,000 CTXMLS
- 2025-04-28 Price Changed $158,000 CTXMLS
- 2025-03-19 Listed $163,000 CTXMLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…