New Construction
New
For Sale
$392,000
501 Adley Avenue, Copperas Cove, TX 76522
MULTI_FAMILY - Ranch - Copperas Cove, TX
Property Size2,588 SF
Lot Size0.59 Acres
Price / SF$151.47
Days on Market2
Property Features for 501 Adley Avenue
General Information
Property type
Residential Multi Family
Property subtype
Duplex
Property condition
Under Construction
Bedrooms
6
Full bathrooms
4
Rooms
Bedroom 5, Bathroom 1, Bedroom 1, Bedroom 3, Bedroom 4, Bathroom 2, Bedroom 2, Bathroom 3, Bathroom 4, Bedroom 6
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
Cul De Sac, City Lot, Level, Half To One Acre Lot, 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 Adley, Duplex at the end
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
Building Details
Year built
2026
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: Aug 3
Last Checked: Aug 4 at 2:06AM
MLS# 621424
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 under-construction duplex delivers 2,588 square feet across two three-bedroom residences. Each unit includes a private primary suite with a dedicated bathroom, large walk-in shower, and walk-in closet. Interior features include luxury vinyl flooring, granite countertops, tile backsplashes, stainless steel appliances, soaring ceilings, ceiling fans, and walk-in closets. The kitchens offer breakfast bars and combined dining and family-room areas. Each residence also has a garage, public water and sewer service, electric heating and cooling, and a composition shingle roof.
The property occupies 0.5869 acres at 501 Adley Avenue in Copperas Cove, Texas 76522. Exterior improvements include brick and stone-veneer construction, full yard sod, an automatic sprinkler system, and a wood privacy fence. The subdivision is newly developed and is described as minutes from shopping, dining, and Fort Hood. Construction is listed for 2026 completion.
The property occupies 0.5869 acres at 501 Adley Avenue in Copperas Cove, Texas 76522. Exterior improvements include brick and stone-veneer construction, full yard sod, an automatic sprinkler system, and a wood privacy fence. The subdivision is newly developed and is described as minutes from shopping, dining, and Fort Hood. Construction is listed for 2026 completion.
Key Highlights
- 2,588‑square‑foot duplex with two three‑bedroom residences
- Each unit includes a private primary suite, walk‑in shower, and walk‑in closet
- Granite kitchen and bathroom countertops with tile backsplashes
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 5.71%
Second Best
Apartment 5plus
$295.6K
$258.7K – $344.9K
NOI $20,695 @ 7.0% cap · market cap 5.28%
Theoretical Best
Office A
$621.6K
$543.9K – $725.2K
NOI $43,513 @ 7.0% cap · market cap 11.10%
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 duplex with two three-bedroom residences, private primary suites, garages, and contemporary interior finishes.
Where is this duplex located?
The property is located at 501 Adley Avenue Copperas Cove, TX.
What is the asking price?
The asking price for this property is $392,000.
What are key features of this property?
This property features: 2,588‑square‑foot duplex with two three‑bedroom residences; Each unit includes a private primary suite, walk‑in shower, and walk‑in closet; Granite kitchen and bathroom countertops with tile backsplashes
