Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Well-Maintained Duplex in Copperas Cove Title is generated by Realmo AI

    309 Sorrell Drive, Copperas Cove, TX 76522

    View on Map
    Claim this Listing
    For Sale
    $245,000

    MULTI_FAMILY - Ranch - Copperas Cove, TX

    Type:Single Family Residence
    Property size:
    1,742 SF
    Lot size:
    0.19 Acres
    Price / SF:
    $140/SF
    Added:
    Mar 28, 2026
    Days on Market:
    62
    Last Refresh:
    May 28 at 2:06 am

    Property Features for 309 Sorrell Drive

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Single Family Residence
    Bedrooms
    2
    Rooms
    Bedroom 2, Bathroom 1, Bedroom 1
    Spa
    1
    Interior features
    CeilingFans, MultipleClosets, BreakfastArea, EatInKitchen
    Fencing
    Privacy
    Appliances
    Dishwasher, ElectricRange, ElectricWaterHeater, PlumbedForIceMaker, Refrigerator, RangeHood, WaterHeater, SomeElectricAppliances, Range
    Standard status
    Active
    APN
    126281
    Size
    1,742 SF
    Lot size
    0.19 Acres

    Taxes and HOA fees

    Tax Year
    2025
    Tax Description
    WESTERN HILLS ESTATES REVISED SEC 3, BLOCK 12, LOT 9, ACRES .1928
    Tax Annual Amount
    4212

    Utilities

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

    Building Details

    Year built
    1987
    Floors in Building
    1
    Number of units
    1
    Building materials
    BrickVeneer, Masonry
    Roof type
    Shingle, Composition
    Architectural style
    Ranch

    We can help!

    Listing Contact
    Vicki Cantrell

    Listing agent Vicki Cantrell License #0213116

    Listing office Coldwell Banker Realty 2710 Clear Creek Road, Ste 115, TX

    Listing date Mar 28, 2026

    MLS# 608809 Listing URL

    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.

    HighLights

    • Duplex: Live in one unit and rent the other for mortgage assistance.
    • Convenient Location: Close to city park and bypass for easy commuting.
    • Garage and Fenced Backyard: Offers secure parking and private outdoor space.
    • Well Maintained: Indicates good condition and less potential for immediate repairs (except fence).
    • Luxury Vinyl Plank Flooring & Spacious Kitchen: Modern and desirable interior features.
    • Central Heating & Air: Provides year‑round comfort.

    Overview

    This well-maintained duplex is located in Western Hills, Copperas Cove, Texas. The property features two-bedroom, one-bath units, each with a garage and a fenced backyard. The duplex offers convenient access to the city park and the bypass, facilitating commutes. The property includes luxury vinyl plank flooring and spacious kitchens. The lot size is 0.1928 acres, and the property size is 1742 square feet. One side of the duplex is currently vacant and available for showings. The wooden fence is being repaired due to wind damage. This residential income property presents an opportunity to live in one unit while renting out the other to offset mortgage costs.

    Financial Insights

    Value Estimation Calculated for Multifamily LT 5

    Conservative
    $167.3K
    NOI $15,056 @ 9.00% cap · cautious / downside scenario
    Moderate
    $215.1K
    NOI $15,056 @ 7.00% cap · market / base-case scenario
    Aggressive
    $301.1K
    NOI $15,056 @ 5.00% cap · optimistic / upside scenario

    NOI & Cap Rate Calculator

    NOI Build-Up
    Vacancy
    income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
    EGI (Effective Gross Income)
    gross rent minus vacancy losses — the realistic income before paying operating costs.
    OpEx (Operating Expenses)
    recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
    NOI (Net Operating Income)
    income a property generates after operating costs but before financing and taxes.
         Calculated for Multifamily LT 5

    Component $ $/SF
    Gross rent $23.0k $13.20
    − Vacancy −$1.5k −$0.85
    EGI $21.5k $12.35
    − OpEx −$6.5k −$3.70
    NOI $15.1k $8.64
    1,742 SF · lease $13.20/SF/yr · vacancy 6.46% · expense 30.00%

    Alternative Use Scenarios

    Best Use
    Multifamily LT 5
    $215.1K
    $188.2K – $250.9K (±1% cap)
    NOI $15,056 @ 7.0% cap · market cap 6.15%
    Second Best
    Apartment 5plus
    $199.0K
    $174.1K – $232.2K (±1% cap)
    NOI $13,930 @ 7.0% cap · market cap 5.69%
    Theoretical Best
    Office A
    $418.4K
    $366.1K – $488.2K (±1% cap)
    NOI $29,289 @ 7.0% cap · market cap 11.95%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Duplexes

    Suggested Use

    Real Estate Agency Building Supply Gym & Fitness Center Auto Repair Shop Kitchen & Bath Showroom Big Box & Wholesale Store Pharmacy Department Store HVAC Service Barber Shop

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

    Location Insight

    • Map
    • Local Demand
    City
    Copperas Cove
    County
    Coryell
    State
    Texas
    Longitude
    -97.925287
    Latitude
    31.147114

    Nearby Similar for Sale

    • $575,000
      6,540 SF

      Commercial Investment Property in Copperas Cove

      Partially rented commercial complex on the main thoroughfare.
      2210 E Business 190, Copperas Cove, TX 76522
      View Details
    • $148,900
      4,992 SF

      Historic Mixed-Use Building in Copperas Cove

      Two-story, 4,900+ sq ft building with adaptive-reuse potential.
      217 S Main Street, Copperas Cove, TX 76522
      View Details
    • $350,850
      3,580 SF

      Well-Maintained Fourplex on Corner Lot

      Fourplex with long-term tenant, functional layout, and outdoor space.
      301 W Avenue D, Copperas Cove, TX 76522
      View Details
    • $398,999
      2,584 SF

      Copperas Cove Duplex For Sale

      Built in 2022, duplex with modern finishes and garages.
      1016 Cline Drive, Copperas Cove, TX 76522
      View Details
    • $396,000
      4,042 SF

      Spacious Fourplex in Copperas Cove

      Fourplex with large units, laundry rooms, and private porches.
      105 W Truman Avenue, Copperas Cove, TX 76522
      View Details
    • $325,000
      2,526 SF

      Well-Maintained Duplex in Copperas Cove

      Duplex in Copperas Cove perfect for owner-occupant or multi-generational living.
      454 Summers, Copperas Cove, TX 76522
      View Details
    • $530,000
      4,032 SF

      Copperas Cove Multifamily Investment Opportunity

      Well-maintained 6-plex with updated flooring and covered parking.
      905 N Main Street, Copperas Cove, TX 76522
      View Details
    • $215,000
      1,630 SF

      Copperas Cove Duplex Investment Opportunity

      Updated duplex with income potential and large fenced backyard.
      203 Sorrell Drive, Copperas Cove, TX 76522
      View Details
    • $396,000
      4,042 SF

      Spacious Fourplex in Copperas Cove

      Fourplex with functional floor plans and private outdoor spaces.
      202 W Truman Avenue, Copperas Cove, TX 76522
      View Details
    • $299,000
      3,136 SF

      Copperas Cove Multifamily Investment Property

      Six-unit multifamily property with immediate revenue in Copperas Cove, TX.
      603 Sunset Lane, Copperas Cove, TX 76522
      View Details
    • $227,000
      1,838 SF

      Well-Maintained Duplex in Copperas Cove

      Duplex with recent updates, offering immediate income and flexibility.
      1226 Walt Morgan Circle, Copperas Cove, TX 76522
      View Details
    • $364,900
      2,220 SF

      Well-Maintained Duplex in Copperas Cove

      Income-producing duplex with 6 bedrooms, near shopping and dining.
      1328 Liberation Lane, Copperas Cove, TX 76522
      View Details

    FAQs

    What type of property is this?
    Duplex - Duplex with garage, fenced yard, and easy access.
    Where is this duplex located?
    The property is located at 309 Sorrell Drive Copperas Cove, TX.
    What is the asking price?
    The asking price for this property is $245,000.
    What are key features of this property?
    This property features: Duplex: Live in one unit and rent the other for mortgage assistance.; Convenient Location: Close to city park and bypass for easy commuting.; Garage and Fenced Backyard: Offers secure parking and private outdoor space.
    (254) 628-9651
    We can help!
    Listing Contact
    Vicki Cantrell
    Real Estate License ID: 0213116
    Request Owner's contact information
    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.
    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
    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

    Thank You for Inquiry
    309 Sorrell Drive, Copperas Cove, TX 76522
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!