Zip Code 76539 — Copperas Cove, TX
🔴POOR— negative cash flow likelyCap Rate
2.0%
Monthly Cash Flow
-$1,328
Median Home Price
$360,135
DSCR
0.31
🏠 Fair Market Rents
- Studio
- $750/mo
- 1 Bedroom
- $750/mo
- 2 Bedroom
- $980/mo
- 3 Bedroom
- $1,340/mo
- 4 Bedroom
- $1,660/mo
📊 Investment Metrics
- Cap Rate
- 2.0%
- Cash-on-Cash Return
- -19.2%
- Price-to-Rent Ratio
- 22.4
- 1% Rule
- 0.37%
- Gross Rent Multiplier
- 22.4
- Vacancy Rate
- 8.0%
📋 Assumptions Used
20% down payment, 7.000000000000001% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →