Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Copperas Cove Multifamily Investment Property Title is generated by Realmo AI

    603 Sunset Lane, Copperas Cove, TX 76522

    View on Map
    Claim this Listing
    New
    For Sale
    $299,000

    COMMERCIAL - Copperas Cove, TX

    Property size:
    3,136 SF
    Lot size:
    0.24 Acres
    Price / SF:
    $95/SF
    Added:
    May 20, 2026
    Days on Market:
    3
    Last Refresh:
    May 22 at 1:06 pm

    Property Features for 603 Sunset Lane

    General Information

    Property type
    Commercial Sale
    Property subtype
    Other
    Standard status
    Active
    APN
    118833
    Size
    3,136 SF
    Lot size
    0.24 Acres

    Taxes and HOA fees

    Tax Year
    2025
    Tax Description
    CUMMINGS ADDN #2, BLOCK 2, LOT 15, ACRES .243
    Tax Annual Amount
    3728

    Utilities

    Sewer type
    Public Sewer
    Cooling system
    Window Unit(s)
    Water source
    Public

    Building Details

    Year built
    1971
    Floors in Building
    1
    Flooring type
    Laminate, Tile
    Building materials
    Brick
    Roof type
    Shingle, Composition

    We can help!

    Listing Contact
    Jeanette Dempsey

    Listing agent Jeanette Dempsey License #0611759

    Listing office Ctexas Realty 3800 Stan Schlueter Loop #106, TX

    Listing date May 20, 2026

    MLS# 611948

    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

    • Immediate revenue generation from six rentable units.
    • Strong tenant base.
    • Desirable location.
    • Durable brick construction.
    • Public water and sewer connections.
    • Laminate and tile flooring throughout.

    Overview

    This multifamily property, located in Copperas Cove, Texas, features six rentable units, offering immediate revenue potential. The property is situated on a 0.243-acre lot and includes a 3,136 square foot building. This property presents an opportunity for investors seeking a property with an established tenant base and consistent monthly income.

    Financial Insights

    Value Estimation Calculated for Apartment 5plus

    Conservative
    $278.6K
    NOI $25,077 @ 9.00% cap · cautious / downside scenario
    Moderate
    $358.2K
    NOI $25,077 @ 7.00% cap · market / base-case scenario
    Aggressive
    $501.5K
    NOI $25,077 @ 5.00% cap · optimistic / upside scenario

    NOI & Cap Rate Calculator

    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.
         Calculated for Apartment 5plus

    Component $ $/SF
    Gross rent $48.9k $15.60
    − Vacancy −$3.3k −$1.06
    EGI $45.6k $14.54
    − OpEx −$20.5k −$6.54
    NOI $25.1k $8.00
    3,136 SF · lease $15.60/SF/yr · vacancy 6.80% · expense 45.00%

    Alternative Use Scenarios

    Best Use
    Apartment 5plus
    $358.2K
    $313.5K – $418.0K (±1% cap)
    NOI $25,077 @ 7.0% cap · market cap 8.39%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Office A
    $753.2K
    $659.1K – $878.8K (±1% cap)
    NOI $52,727 @ 7.0% cap · market cap 17.63%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Apartment buildings

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Gym & Fitness Center Pharmacy

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Copperas Cove
    County
    Coryell
    State
    Texas
    Longitude
    -97.9139893
    Latitude
    31.1130913

    Nearby Similar for Sale

    • $575,000
      6,540 SF

      Commercial Investment Property in Copperas Cove

      Partially rented commercial complex on the main thoroughfare.
      2210 E Business 190, Copperas Cove, TX 76522
      View Details
    • $398,999
      2,584 SF

      Copperas Cove Office For Sale

      2584 SF office property in Copperas Cove, Texas.
      1016 Cline Drive, Copperas Cove, TX 76522
      View Details
    • $148,900
      4,992 SF

      Historic Mixed-Use Building in Copperas Cove

      Two-story, 4,900+ sq ft building with adaptive-reuse potential.
      217 S Main Street, Copperas Cove, TX 76522
      View Details
    • $350,850
      3,580 SF

      Well-Maintained Fourplex on Corner Lot

      Fourplex with long-term tenant, functional layout, and outdoor space.
      301 W Avenue D, Copperas Cove, TX 76522
      View Details
    • $396,000
      4,042 SF

      Spacious Fourplex in Copperas Cove

      Fourplex with large units, laundry rooms, and private porches.
      105 W Truman Avenue, Copperas Cove, TX 76522
      View Details
    • $325,000
      2,526 SF

      Well-Maintained Duplex in Copperas Cove

      Duplex in Copperas Cove perfect for owner-occupant or multi-generational living.
      454 Summers, Copperas Cove, TX 76522
      View Details
    • $530,000
      4,032 SF

      Copperas Cove Multifamily Investment Opportunity

      Well-maintained 6-plex with updated flooring and covered parking.
      905 N Main Street, Copperas Cove, TX 76522
      View Details
    • $396,000
      4,042 SF

      Spacious Fourplex in Copperas Cove

      Fourplex with functional floor plans and private outdoor spaces.
      202 W Truman Avenue, Copperas Cove, TX 76522
      View Details
    • $245,000
      1,630 SF

      Copperas Cove Duplex Investment Opportunity

      Updated duplex with income potential and large fenced backyard.
      203 Sorrell Drive, Copperas Cove, TX 76522
      View Details
    • $3,810,000
      21,556 SF

      Operational Church with School Building

      Pristine church and school buildings with ample parking.
      502 W Business 190 Highway, Copperas Cove, TX 76522
      View Details
    • $227,000
      1,838 SF

      Well-Maintained Duplex in Copperas Cove

      Duplex with recent updates, offering immediate income and flexibility.
      1226 Walt Morgan Circle, Copperas Cove, TX 76522
      View Details
    • $275,000
      2,169 SF

      Income-Producing Duplex in Copperas Cove

      Duplex with immediate cash flow and long-term potential.
      4110 Primrose Drive, Copperas Cove, TX 76522
      View Details

    FAQs

    What type of property is this?
    Apartment building - Six-unit multifamily property with immediate revenue in Copperas Cove, TX.
    Where is this apartment building located?
    The property is located at 603 Sunset Lane Copperas Cove, TX.
    What is the asking price?
    The asking price for this property is $299,000.
    What are key features of this property?
    This property features: Immediate revenue generation from six rentable units.; Strong tenant base.; Desirable location.
    (254) 289-7691
    We can help!
    Listing Contact
    Jeanette Dempsey
    Real Estate License ID: 0611759
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    603 Sunset Lane, Copperas Cove, TX 76522
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!