Duplex with Covered
977 Cline Drive Copperas Cove, TX 76522
977 Cline Drive, Copperas Cove, TX, 76522
$399,999
For Sale
$399,999
MULTI_FAMILY - Contemporary - Copperas Cove, TX
Property Size2,500 SF
Lot Size0.25 Acres
Price / SF$159
Days on Market268
Property Features for 977 Cline Drive
General Information
- Property type
- Residential Multi Family
- Property subtype
- Duplex
- Property condition
- Under Construction
- Parking features
- Garage
- Patio and Porch features
- Patio, Porch
- Interior features
- CeilingFans, DoubleVanity, PullDownAtticStairs, TubShower, GraniteCounters
- Exterior features
- CoveredPatio, Porch
- Appliances
- Dishwasher, ElectricRange, SomeElectricAppliances, Cooktop
- Standard status
- Active
- APN
- 158034
- Size
- 2,500 SF
- Lot size
- 0.25 Acres
Taxes and HOA fees
- Tax Year
- 2025
- Tax Description
- VILLAGE AT WALKER PLACE PHS 2, BLOCK 4, LOT 41, ACRES 0.2512
- Tax Annual Amount
- 396
Utilities
- Heating system
- Central
- Cooling system
- Central Air
- Water source
- Public
Building Details
- Year built
- 2025
- Floors in Building
- 1
- Flooring type
- Paintedstained, Concrete
- Building materials
- BrickVeneer
- Roof type
- Shingle, Composition
- Architectural style
- Contemporary
Listing Agency
Donlie McMullin Realty
(254) 547-0172
202 S 1st St., TX
Listed by
Jack Smith · License #0454097
(254) 290-3132
Added: Oct 24, 2025 Checked: Jul 18 at 10:06 am
MLS# 596237
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.
Investment Insights
Based on property information with market context.
This modern duplex features 2 units, with each side offering a spacious floor plan designed for everyday living and entertaining. Kitchens include granite countertops and ample cabinet storage. Each unit has 3 generously sized bedrooms with closet space, along with 2 thoughtfully designed bathrooms for convenience and privacy. A covered patio area is included for outdoor relaxation.
The property is located close to schools and shopping, with proximity to Ft Hood noted in the remarks.
Set on a 0.2512-acre lot and listed at 2,500 square feet of property size, this duplex provides a practical configuration for rental income or multi-unit occupancy.
The property is located close to schools and shopping, with proximity to Ft Hood noted in the remarks.
Set on a 0.2512-acre lot and listed at 2,500 square feet of property size, this duplex provides a practical configuration for rental income or multi-unit occupancy.
Key Highlights
- Under construction modern duplex (year built 2025) featuring 2 units, each with a spacious floor plan
- Kitchens include granite countertops and appliances such as dishwasher, electric range, and cooktop
- Interior features include ceiling fans, double vanity, and pull‑down attic stairs
Local 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 | $33.0k | $13.20 |
| − Vacancy | −$2.1k | −$0.85 |
| EGI | $30.9k | $12.35 |
| − OpEx | −$9.3k | −$3.70 |
| NOI | $21.6k | $8.64 |
2,500 SF · lease $13.20/SF/yr · vacancy 6.46% · expense 30.00%
Alternative Uses
Best Use
Multifamily LT 5
$308.7K
$270.1K – $360.1K
NOI $21,608 @ 7.0% cap · market cap 5.40%
Second Best
Apartment 5plus
$285.6K
$249.9K – $333.2K
NOI $19,991 @ 7.0% cap · market cap 5.00%
Theoretical Best
Office A
$600.5K
$525.4K – $700.6K
NOI $42,034 @ 7.0% cap · market cap 10.51%
Zoning and permitted uses should be independently verified with local authorities.
Property Analytics
Location Intelligence
Current Use by Public Records
Duplexes
Similar For Sale Nearby
FAQs
What type of property is this?
Duplex - Modern duplex offering two units, each with three bedrooms, two bathrooms, and a covered patio area.
Where is this duplex located?
The property is located at 977 Cline Drive Copperas Cove, TX.
What is the asking price?
The asking price for this property is $399,999.
What are key features of this property?
This property features: Under construction modern duplex (year built 2025) featuring 2 units, each with a spacious floor plan; Kitchens include granite countertops and appliances such as dishwasher, electric range, and cooktop; Interior features include ceiling fans, double vanity, and pull‑down attic stairs
