New Duplex Homes: Investment
202 Adley Avenue, Copperas Cove, TX 76522
MULTI_FAMILY - Ranch - Copperas Cove, TX
Type:Single Family Residence
Property size:
2,588 SFLot size:
0.59 AcresPrice / SF:
$154/SF- Added:
- Dec 22, 2025
- Days on Market:
- 177
- Last Refresh:
- Jun 17 at 4:06 am
Property Features for 202 Adley Avenue
General Information
- Property type
- Residential Multi Family
- Property subtype
- Single Family Residence
- Property condition
- Under Construction
- Bedrooms
- 6
- Rooms
- Bedroom 2, Bedroom 3, Bathroom 1, Bathroom 2, Bathroom 3, Bedroom 1, Bedroom 6, Bedroom 5, Bathroom 4, Bedroom 4
- Parking features
- Garage
- Interior features
- CeilingFans, PullDownAtticStairs, Vanity, WalkInClosets, BreakfastBar, EatInKitchen, GraniteCounters, KitchenFamilyRoomCombo, KitchenDiningCombo, Kitchenette
- Appliances
- Dishwasher, ElectricCooktop, Disposal, MultipleWaterHeaters, Microwave, Oven, SomeElectricAppliances, Cooktop
- 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
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
- Composition, Shingle
- Architectural style
- Ranch
Listing agent Jessica Lloyd License #0644878 (251) 656-0254
Listing office The Real Estate Home Team Llc 3055 Stillhouse Lake Rd St 208, TX (254) 213-2708
Listing date Dec 22, 2025
MLS# 600507
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
- Brand‑new 2025 ranch‑style duplex homes (under construction) with multiple units and multiple floor plans available
- Each unit offers 3 bedrooms, including a private primary suite with its own bathroom plus a walk‑in closet and walk‑in shower
- Kitchens feature granite countertops, breakfast bar, eat‑in area, and a kitchen‑family room combination; includes stainless steel dishwasher, microwave, and oven
- Luxury vinyl flooring (no carpet), ceiling fans, and pull‑down attic stairs; bathrooms include granite counters and vanity
- Brick and Hardiplank‑style exterior with stone veneer; roof includes composition/shingle materials
- Utilities include public water and public sewer; parking includes a garage, and the property is on over half an acre
Overview
These new duplex homes offer a blend of comfort and investment potential in a newly developed Copperas Cove subdivision. Situated on a 0.5869-acre lot, the property features a mix of brick and stone exterior, full yard sod, an automatic sprinkler system, and a wood privacy fence. Each unit, part of a 2588 square feet structure, includes three bedrooms, with a primary suite featuring a private bathroom, a large walk-in shower, and a walk-in closet. Interiors boast soaring ceilings, modern paint colors, luxury vinyl plank flooring, wood faux blinds, and granite countertops in kitchens and bathrooms. Stylish tile backsplashes and stainless steel appliances, including a stove, microwave, and dishwasher, are standard. The location provides convenient access to shopping, dining, and Fort Hood. Designed for low-maintenance living and strong rental potential, these duplexes offer long-term value. This property is suitable for owner-occupants or investors looking to generate income by renting one or both sides.
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 | $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 local authorities.
Location Intelligence
Current Use by Public Records
Duplexes
Map
- City
- Copperas Cove
- County
- Coryell
- State
- Texas
- Longitude
- -97.9109656
- Latitude
- 31.0906063
Nearby Similar for Sale
FAQs
What type of property is this?
Duplex - Luxury duplexes in Copperas Cove, ideal for owner-occupants or investors.
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: Brand‑new 2025 ranch‑style duplex homes (under construction) with multiple units and multiple floor plans available; Each unit offers 3 bedrooms, including a private primary suite with its own bathroom plus a walk‑in closet and walk‑in shower; Kitchens feature granite countertops, breakfast bar, eat‑in area, and a kitchen‑family room combination; includes stainless steel dishwasher, microwave, and oven
