Brand-New Duplex
For Sale
$399,999
202 Adley Avenue, Copperas Cove, TX 76522
MULTI_FAMILY - Ranch - Copperas Cove, TX
Property Size2,588 SF
Lot Size0.59 Acres
Price / SF$154.56
Days on Market222
Property Features for 202 Adley Avenue
General Information
Property type
Residential Multi Family
Property subtype
Duplex
Property condition
Under Construction
Bedrooms
6
Full bathrooms
4
Rooms
Bedroom 2, Bathroom 4, Bathroom 2, Bedroom 4, Bedroom 6, Bathroom 1, Bathroom 3, Bedroom 3, Bedroom 1, Bedroom 5
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, Half To One Acre Lot
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 Adley
Standard status
Active
APN
158781
Size
2,588 SF
Lot size
0.59 Acres
Taxes and HOA fees
Tax Year
2025
Tax Description
HERITAGE PLACE ADDITION PHASE ONE, BLOCK 5, LOT 25, ACRES .6006
Legal Description
HERITAGE PLACE ADDITION PHASE ONE, BLOCK 5, LOT 25, ACRES .6006
Utilities
Sewer type
Public Sewer
Heating system
Electric (Heating)
Cooling system
Electric
Water source
Public
Amenities
full yard sod
wood privacy fence
luxury vinyl plank flooring
granite countertops
stainless steel appliances
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: Dec 22, 2025
Changed: Jul 30
Last Checked: Aug 1 at 8:06AM
MLS# 600507
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.
Brand-new duplex homes under construction with a ranch-style exterior featuring brick and stone veneer materials. Each unit is laid out with three bedrooms, including a private primary suite with its own bath, a large walk-in shower, and a walk-in closet. Interior finishes include luxury vinyl plank flooring, wood faux blinds, ceiling fans, and updated fixtures throughout.
Kitchens and baths feature granite countertops and tile backsplash details. Stainless steel appliances listed include a stove, microwave, and dishwasher, along with an electric cooktop and disposal. Mechanical services are electric, with electric heating and electric cooling, and the property connects to public water and public sewer. Each unit also includes garage parking.
The development is on a lot size of 0.5869 acres, with construction completed in 2025. Exterior improvements referenced include full yard sod, an automatic sprinkler system, and a wood privacy fence. The listing also references multiple floor plans and lots being available.
Kitchens and baths feature granite countertops and tile backsplash details. Stainless steel appliances listed include a stove, microwave, and dishwasher, along with an electric cooktop and disposal. Mechanical services are electric, with electric heating and electric cooling, and the property connects to public water and public sewer. Each unit also includes garage parking.
The development is on a lot size of 0.5869 acres, with construction completed in 2025. Exterior improvements referenced include full yard sod, an automatic sprinkler system, and a wood privacy fence. The listing also references multiple floor plans and lots being available.
Key Highlights
- 0.5869‑acre lot size with under construction duplex homes
- 2025 construction year and ranch‑style architectural style
- Each unit features three bedrooms, including a private primary suite with walk‑in shower
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 5.59%
Second Best
Apartment 5plus
$295.6K
$258.7K – $344.9K
NOI $20,695 @ 7.0% cap · market cap 5.17%
Theoretical Best
Office A
$621.6K
$543.9K – $725.2K
NOI $43,513 @ 7.0% cap · market cap 10.88%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Current Use
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 three-bedroom duplex units with garage parking, electric heat and cooling, and public water and sewer services.
Where is this duplex located?
The property is located at 202 Adley Avenue 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: 0.5869‑acre lot size with under construction duplex homes; 2025 construction year and ranch‑style architectural style; Each unit features three bedrooms, including a private primary suite with walk‑in shower
