Under-Construction Duplex with Vinyl
For Sale
$395,000
504 Adley Avenue, Copperas Cove, TX 76522
MULTI_FAMILY - Ranch - Copperas Cove, TX
Property Size2,588 SF
Lot Size0.19 Acres
Price / SF$152.63
Days on Market115
Property Features for 504 Adley Avenue
General Information
Property type
Residential Multi Family
Property subtype
Duplex
Property condition
Under Construction
Bedrooms
6
Full bathrooms
4
Rooms
Bedroom 6, Bedroom 3, Bedroom 1, Bedroom 4, Bathroom 1, Bathroom 3, Bedroom 5, Bedroom 2, Bathroom 4, Bathroom 2
Parking features
Garage
Interior features
CeilingFans, PullDownAtticStairs, Vanity, WalkInClosets, BreakfastBar, EatInKitchen, GraniteCounters, KitchenFamilyRoomCombo, KitchenDiningCombo, Kitchenette
Appliances
Dishwasher, ElectricCooktop, Disposal, MultipleWaterHeaters, Microwave, Oven, SomeElectricAppliances, Cooktop
Subdivision
Heritage Place
Lot features
Corner Lot, City Lot, Level, Less Than Quarter Acre
Elementary school district
Copperas Cove ISD
Middle school district
Copperas Cove ISD
High school district
Copperas Cove ISD
Directions
190 W, Take 3046 (left), right on Heritage road ends on Adley take a right, duplex on corner
Standard status
Active
APN
158789
Size
2,588 SF
Lot size
0.19 Acres
Taxes and HOA fees
Tax Year
2025
Tax Description
HERITAGE PLACE ADDITION PHASE ONE, BLOCK 6, LOT 7, ACRES .1862
Legal Description
HERITAGE PLACE ADDITION PHASE ONE, BLOCK 6, LOT 7, ACRES .1862
Utilities
Sewer type
Public Sewer
Heating system
Electric (Heating)
Cooling system
Electric
Water source
Public
Building Details
Year built
2025
Floors in Building
1
Number of units
2
Flooring type
Vinyl
Building materials
Brick, HardiplankType, Masonry, StoneVeneer
Roof type
Shingle, Composition
Architectural style
Ranch
Listing Agency:
The Real Estate Home Team Llc
(254) 213-2708
Listed By:
Jessica Lloyd · License #0644878
(251) 656-0254
Added: Apr 8
Changed: Jul 30
Last Checked: Jul 31 at 8:06AM
MLS# 609994
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.
Investment Insights
Based on property information with market context.
Under construction duplex property featuring a ranch architectural style, brick and stone veneer exterior elements, and vinyl flooring throughout with no carpet. Each side is laid out with three bedrooms, with the main bedroom including its own private bathroom featuring a large walk-in shower and walk-in closet. Kitchens include granite counters and stainless steel appliances, with tile backsplash finishes.
The interiors are supported by electric heating and electric cooling, and the home includes garage parking. Utilities include public water and public sewer service. The roof is described as shingle/composition.
Set on a 0.19-acre lot, the property is scheduled as a new build with a 2025 year built. The exterior scope includes full yard sod, a wood privacy fence, and sprinklers, supporting a finished, low-maintenance yard presentation.
The interiors are supported by electric heating and electric cooling, and the home includes garage parking. Utilities include public water and public sewer service. The roof is described as shingle/composition.
Set on a 0.19-acre lot, the property is scheduled as a new build with a 2025 year built. The exterior scope includes full yard sod, a wood privacy fence, and sprinklers, supporting a finished, low-maintenance yard presentation.
Key Highlights
- Under construction, 2025 year built duplex property
- 3 bedrooms per side with an ensuite main bedroom bath
- Vinyl flooring throughout with granite countertops and tile backsplash
Financial Insights For Multifamily LT 5
Simulate Cap Rate and NOI
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.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $34.2k | $13.20 |
| − Vacancy | −$2.2k | −$0.85 |
| EGI | $32.0k | $12.35 |
| − OpEx | −$9.6k | −$3.70 |
| NOI | $22.4k | $8.64 |
2,588 SF · lease $13.20/SF/yr · vacancy 6.46% · expense 30.00%
Alternative Uses
Best Use
Multifamily LT 5
$319.5K
$279.6K – $372.8K
NOI $22,368 @ 7.0% cap · market cap 5.66%
Second Best
Apartment 5plus
$295.6K
$258.7K – $344.9K
NOI $20,695 @ 7.0% cap · market cap 5.24%
Theoretical Best
Office A
$621.6K
$543.9K – $725.2K
NOI $43,513 @ 7.0% cap · market cap 11.02%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Current Use
Lease Details
Multi-tenant
Tenancy
Location Intelligence
Trade Area within ½ mile
1
Businesses Nearby
Explore this area
Business Placement
Demographics for 76522, TX
41,123
Population
17,370
Households
2.4
Avg Household Size
34
Median Age
21%
College-Educated
94%
High-School Grad
115.0 sq mi
ZIP Area
358
Density / Sq Mi
$70,629
Median Household Income
$39,126
Median Earnings
$1,029
Median Rent
$174,000
Median Home Value
Market
Vacancy Rate% for Multifamily in South region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Duplex - Under construction duplex with vinyl flooring, granite kitchens, and electric heating and cooling on each side.
Where is this duplex located?
The property is located at 504 Adley Avenue Copperas Cove, TX.
What is the asking price?
The asking price for this property is $395,000.
What are key features of this property?
This property features: Under construction, 2025 year built duplex property; 3 bedrooms per side with an ensuite main bedroom bath; Vinyl flooring throughout with granite countertops and tile backsplash
