Sign Up Successful!
You now have access to more from Realmo!
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    The Largest CRE Database in the US with Over 1 Million Listings

    1226 Walt Morgan Cir Copperas Cove, TX 76522

    Sponsored
    For Sale
    Under Contract
    $239,000

    MULTI_FAMILY - Other - Copperas Cove, TX

    Property size:
    1,838 SF
    Lot size:
    0.26 Acres
    Days on Market:
    1
    Last Refresh:
    Jan 30 at 10:06 am

    Property Features for 1226 Walt Morgan Cir

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Standard status
    Active Under Contract
    Rooms
    Bedroom 1, Bedroom 4, Bedroom 2, Bedroom 3, Bathroom 2, Bathroom 1
    Bedrooms
    4
    APN
    121861
    Patio and Porch features
    Patio
    Interior features
    TubShower, Vanity, WalkInClosets, GraniteCounters, Pantry, SolidSurfaceCounters
    Exterior features
    CoveredPatio, Storage
    Appliances
    Dishwasher, ElectricRange, ElectricWaterHeater, Disposal, Microwave, Refrigerator, WaterHeater, SomeElectricAppliances
    Size
    1,838 SF
    Lot size
    0.26 Acres

    Utilities

    Sewer type
    Public Sewer
    Heating system
    Electric (Heating), Central
    Cooling system
    Electric, Central Air
    Water source
    Public

    Building Details

    Year built
    1998
    Floors in Building
    1
    Number of units
    2
    Flooring type
    Tile
    Building materials
    Masonry
    Roof type
    Shingle, Composition
    Architectural style
    Other
    Additional Structures
    Storage

    We can help!

    Listing Contact
    Katie Strange

    Two Lakes Real Estate (254) 415-4040

    Listing agent Katie Strange (254) 415-4040 License #0743427

    Listing date Jan 30, 2026

    MLS# 602649

    Copyright © 2026 Central Texas Multiple Listing Service. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    Learn more

    Property Insight Report

    Overview

    Well-Maintained Duplex with Income Potential

    This well-maintained duplex presents an opportunity for real estate investment, suitable for investors or owner-occupiers seeking rental income. Each unit features 2 bedrooms and 1 bathroom. Unit 1228 is vacant and move-in ready, featuring fresh interior paint, new granite countertops, and ceramic tile throughout. A new A/C unit was installed in 2022, and a new water heater was installed in 2025. Unit 1226 is tenant-occupied, generating a rental income of $945 per month with a lease extending through August 30, 2026. This unit includes ceramic tile flooring, a new A/C installed in 2020, and a new water heater installed in 2020. Exterior upgrades to the duplex include fresh paint and a new roof with impact-resistant architectural shingles installed in 2025. Situated on a lot of 0.2619 acres, the property offers a total of 1838 square feet of living space. The property is located in Copperas Cove, TX. The property offers flexibility and income potential, suitable for expanding an investment portfolio or for owner-occupied living with built-in income.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Duplexes

    Suggested Use

    Realty agency Law Firm Restaurant Spa & Massage Dental Office Hair Salon Nail Salon Clothing Store Building Supply Gym & Fitness

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Copperas Cove
    County
    Coryell
    State
    Texas
    Longitude
    -97.890004
    Latitude
    31.126291

    Nearby Similar for Sale

    • $398,000
      2,506 SF

      New Duplex in Growing Area

      New construction duplex near Fort Cavazos, ideal for investors.
      106 Leon Ln, Copperas Cove, TX 77523
      View Details
    • $165,000
      1,088 SF

      Remodeled Duplex in Copperas Cove

      Remodeled duplex in Copperas Cove, available furnished or unfurnished.
      501 W Lincoln Ave, Copperas Cove, TX 76522
      View Details
    • $575,000
      6,540 SF

      Copperas Cove Investment Opportunity

      Partially rented commercial complex on main thoroughfare. Great investment opportunity.
      2210 E Business 190, Copperas Cove, TX 76522
      View Details
    • New
      $399,900
      2,720 SF

      New Duplex Near Fort Hood

      Modern 3-bedroom, 2-bath duplex, ideal for investors or homeowners.
      210 Leon Ln, Copperas Cove, TX 77523
      View Details
    • $399,999
      2,588 SF

      New Duplex Homes: Investment Opportunity

      Luxury duplexes in Copperas Cove, ideal for owner-occupants or investors.
      202 Adley Ave, Copperas Cove, TX 76522
      View Details
    • $290,000
      2,204 SF

      Well-Maintained Duplex Near Fort Hood

      Income-generating duplex near schools, shopping, and Fort Hood.
      203 Janelle Dr, Copperas Cove, TX 76522
      View Details
    • $399,999
      2,588 SF

      Modern Duplex in Copperas Cove

      New duplex with modern comfort, style, and convenience.
      111 Logan Ct, Copperas Cove, TX 76522
      View Details
    • $399,999
      2,588 SF

      Modern Duplex in Copperas Cove

      New duplex with modern comfort, style, and convenience.
      102 Logan Ct, Copperas Cove, TX 76522
      View Details
    • $399,999
      2,588 SF

      Modern Duplex in Copperas Cove

      Contemporary duplex with modern amenities and investment potential.
      103 Logan Ct, Copperas Cove, TX 76522
      View Details
    • $399,500
      2,506 SF

      New Duplex in Heritage Place

      New duplex with modern finishes, ideal for investors.
      102 Leon Ln, Copperas Cove, TX 76542
      View Details
    • $399,999
      2,440 SF

      New Duplex Homes in Copperas Cove

      Luxury duplexes with high-end features, ideal for owner-occupants or investors.
      508 Adley Ave, Copperas Cove, TX 76522
      View Details
    • $390,000
      2,588 SF

      New Duplex Homes in Copperas Cove

      Luxury duplexes in Copperas Cove, ideal for owners or investors.
      118 Leon Ln, Copperas Cove, TX 76522
      View Details

    FAQs

    What type of property is this?
    Duplex - Duplex with one vacant unit and one tenant-occupied unit.
    Where is this duplex located?
    The property is located at 1226 Walt Morgan Cir Copperas Cove, TX.
    What is the asking price?
    The asking price for this property is $239,000.
    What are key features of this property?
    This property features: - Income-producing property: Tenant-occupied unit generates $945/month through August 2026.; - Move-in ready unit: Unit 1228 features fresh paint, new granite countertops, and ceramic tile.; - Recent major mechanical updates: Benefit from new A/C units (2020 & 2022) and new water heaters (2020 & 2025).
    (254) 415-4040
    Request Owner's contact information
    1226 Walt Morgan Cir Copperas Cove, TX 76522
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    1226 Walt Morgan Cir
    Copperas Cove, TX 76522
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    1226 Walt Morgan Cir Copperas Cove, TX 76522
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    We can help!
    Listing Contact
    Katie Strange
    Real Estate License ID: 0743427
    (254) 415-4040
    Learn more
    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.