New Construction Duplex with
For Sale
$410,000
505 Adley Avenue, Copperas Cove, TX 76522
Residential, Copperas Cove, TX
Property Size2,588 SF
Lot Size0.25 Acres
Price / SF$158.42
Days on Market48
Property Features for 505 Adley Avenue
General Information
Property type
Residential Multi Family
Property subtype
Duplex
Property condition
Under Construction
Bedrooms
6
Full bathrooms
4
Rooms
Bedroom 3, Bedroom 6, Bedroom 5, Bathroom 1, Bathroom 4, Bathroom 2, Bedroom 4, Bathroom 3, Bedroom 2, Bedroom 1
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, Quarter To Half 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, Duplex at the end
Standard status
Active
APN
158794
Size
2,588 SF
Lot size
0.25 Acres
Taxes and HOA fees
Tax Year
2025
Tax Description
HERITAGE PLACE ADDITION PHASE ONE, BLOCK 6, LOT 12, ACRES 0.2181
Legal Description
HERITAGE PLACE ADDITION PHASE ONE, BLOCK 6, LOT 12, ACRES 0.2181
Utilities
Sewer type
Public Sewer
Heating system
Electric (Heating)
Cooling system
Electric
Water source
Public
Amenities
automatic sprinkler system
wood privacy fence
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 21
Changed: Sep 24
Last Checked: Oct 7 at 4:06AM
MLS# 623324
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 property is designed as two residential units, each offering three bedrooms and a private primary suite with an attached bathroom, walk-in shower, and walk-in closet. The combined building measures 2,588 square feet on a 0.2511-acre lot. Interior specifications include vinyl flooring, granite countertops, tile backsplashes, stainless steel appliances, breakfast bars, walk-in closets, and ceiling fans. Each side also includes a garage, public water, and public sewer service.
The exterior combines brick, stone veneer, and Hardiplank-type materials with full yard sod, an automatic sprinkler system, and a wood privacy fence. The property is located in a newly developed subdivision in Copperas Cove, with shopping, dining, and Fort Hood described as minutes away. Construction is scheduled for 2026 completion, subject to the property's stated under-construction condition.
The exterior combines brick, stone veneer, and Hardiplank-type materials with full yard sod, an automatic sprinkler system, and a wood privacy fence. The property is located in a newly developed subdivision in Copperas Cove, with shopping, dining, and Fort Hood described as minutes away. Construction is scheduled for 2026 completion, subject to the property's stated under-construction condition.
Key Highlights
- Two‑unit duplex property with 2,588 square feet of combined building area
- 0.2511‑acre lot in Copperas Cove, TX 76522
- Each unit includes 3 bedrooms and a private primary suite
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$22,368
Cap Rate
5.46%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$447,360
$447.4K
Cap Rate 7%
$319,543
$319.5K
Cap Rate 9%
$248,533
$248.5K
Market Conditions
NOI Build-Up for 2,588 SF
Gross rent
$34.2K $13.20/SF
− Vacancy
−$2.2K −$0.85/SF
EGI
$32.0K $12.35/SF
− OpEx
−$9.6K −$3.70/SF
NOI
$22.4K $8.64/SF
Area
Coryell County, TX
Vacancy
6.46%
Lease Rate
$13.20 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$447,360
Cap Rate 7%
$319,543
Cap Rate 9%
$248,533
Alternative Uses
Best Use
Multifamily LT 5
$319.5K
$279.6K – $372.8K
NOI $22,368 @ 7.0% cap · market cap 5.46%
Second Best
Apartment 5plus
$295.6K
$258.7K – $344.9K
NOI $20,695 @ 7.0% cap · market cap 5.05%
Theoretical Best
Office A
$621.6K
$543.9K – $725.2K
NOI $43,513 @ 7.0% cap · market cap 10.61%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Unlock full access to Insights
Subscribe to Realmo Intelligence
Open Analytics
Current Use
Lease Details
2
Residential units
Location Intelligence
Trade Area within ½ mile
38
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
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
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 - Two-unit ranch-style property with three-bedroom layouts, private primary suites, and upgraded interior finishes.
Where is this duplex located?
The property is located at 505 Adley Avenue Copperas Cove, TX.
What is the asking price?
The asking price for this property is $410,000.
What are key features of this property?
This property features: Two‑unit duplex property with 2,588 square feet of combined building area; 0.2511‑acre lot in Copperas Cove, TX 76522; Each unit includes 3 bedrooms and a private primary suite
