Turnkey Duplex in Copperas
105 Northern Dove Lane Copperas Cove, TX 76522
105 Northern Dove Lane, Copperas Cove, TX, 76522
$274,999
For Sale
Under Contract
$274,999
MULTI_FAMILY - Copperas Cove, TX
Property Size1,740 SF
Lot Size0.13 Acres
Price / SF$158.05
Days on Market133
Property Features for 105 Northern Dove Lane
General Information
- Property type
- Residential Multi Family
- Property subtype
- Duplex
- Bedrooms
- 4
- Rooms
- Bedroom 4, Bathroom 1, Bedroom 2, Bathroom 2, Bedroom 3, Bedroom 1
- Interior features
- WalkInClosets
- Appliances
- Dishwasher, ExhaustFan, ElectricRange, Refrigerator
- Standard status
- Active Under Contract
- APN
- 118906
- Size
- 1,740 SF
- Lot size
- 0.13 Acres
Taxes and HOA fees
- Tax Year
- 2025
- Tax Description
- DOVE HOLLOW, BLOCK 1, LOT 1-C, REPLAT, ACRES .1259
- Tax Annual Amount
- 3629
Utilities
- Water source
- Public
Building Details
- Year built
- 1995
- Floors in Building
- 1
- Number of units
- 2
- Flooring type
- Carpet, Tile, Vinyl
- Building materials
- Brick, WoodSiding
- Roof type
- Shingle, Composition
Listing Agency
Realty Of America, LLC
(512) 788-9495
16700 Huffmeister Rd, Houston, TX
Listed by
Nathan Clark · License #0683129
(512) 757-7325
Added: Mar 9 Checked: Jul 19 at 2:06 pm
MLS# 606306
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 duplex features two units, each with 2 bedrooms, 1 bathroom, and a 1-car garage. Fresh paint throughout ensures a move-in ready condition. One unit is currently tenant-occupied at $1,395/month as a furnished medium-term rental, providing immediate cash flow. The second unit is vacant. The property is located a five-minute walk to Copperas Cove City Park, offering residents access to a scenic pond, open athletic fields, walking trails, and a dog park. Its proximity to Fort Cavazos provides steady rental demand from military personnel and their families. The property is situated on a lot of 0.1259 acres and has a total size of 1740 square feet. This duplex is located in Copperas Cove, TX.
Key Highlights
- Turnkey duplex built in 1995 with brick and wood siding exterior and shingle/composition roof
- 2 bedrooms, 1 bathroom per side, plus a 1‑car garage for each unit
- One unit is tenant‑occupied at $1,395/month as a furnished medium‑term rental for immediate income
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 | $23.0k | $13.20 |
| − Vacancy | −$1.5k | −$0.85 |
| EGI | $21.5k | $12.35 |
| − OpEx | −$6.4k | −$3.70 |
| NOI | $15.0k | $8.64 |
1,740 SF · lease $13.20/SF/yr · vacancy 6.46% · expense 30.00%
Alternative Uses
Best Use
Multifamily LT 5
$214.8K
$188.0K – $250.7K
NOI $15,039 @ 7.0% cap · market cap 5.47%
Second Best
Apartment 5plus
$198.8K
$173.9K – $231.9K
NOI $13,914 @ 7.0% cap · market cap 5.06%
Theoretical Best
Office A
$417.9K
$365.7K – $487.6K
NOI $29,255 @ 7.0% cap · market cap 10.64%
Zoning and permitted uses should be independently verified with local authorities.
Property Analytics
Property Profile
Location Intelligence
Current Use by Public Records
Duplexes
Similar For Sale Nearby
FAQs
What type of property is this?
Duplex - Move-in ready duplex near Copperas Cove City Park.
Where is this duplex located?
The property is located at 105 Northern Dove Lane Copperas Cove, TX.
What is the asking price?
The asking price for this property is $274,999.
What are key features of this property?
This property features: Turnkey duplex built in 1995 with brick and wood siding exterior and shingle/composition roof; 2 bedrooms, 1 bathroom per side, plus a 1‑car garage for each unit; One unit is tenant‑occupied at $1,395/month as a furnished medium‑term rental for immediate income
