Duplex with Covered
For Sale
$399,999
977 Cline Drive, Copperas Cove, TX 76522
Residential, Copperas Cove, TX
Property Size2,500 SF
Lot Size0.25 Acres
Price / SF$159
Days on Market364
Property Features for 977 Cline Drive
General Information
Property type
Residential Multi Family
Property subtype
Duplex
Property condition
Under Construction
Parking features
Garage
Patio and Porch features
Porch, Patio
Interior features
CeilingFans, DoubleVanity, PullDownAtticStairs, TubShower, GraniteCounters
Exterior features
CoveredPatio, Porch
Appliances
Dishwasher, ElectricRange, SomeElectricAppliances, Cooktop
Subdivision
Village At Walker Place Phs 2
Lot features
City Lot, Quarter To Half Acre Lot
Elementary school district
Copperas Cove ISD
Middle school district
Copperas Cove ISD
High school district
Copperas Cove ISD
Directions
In Cove turn on Cline Dr. Follow all the way to the end.
Standard status
Active
APN
158034
Size
2,500 SF
Lot size
0.25 Acres
Taxes and HOA fees
Tax Year
2025
Tax Description
VILLAGE AT WALKER PLACE PHS 2, BLOCK 4, LOT 41, ACRES 0.2512
Tax Annual Amount
396
Legal Description
VILLAGE AT WALKER PLACE PHS 2, BLOCK 4, LOT 41, ACRES 0.2512
Utilities
Heating system
Central
Cooling system
Central Air
Water source
Public
Amenities
granite countertops
covered patio
Building Details
Year built
2025
Floors in Building
1
Flooring type
Concrete, Paintedstained
Building materials
BrickVeneer
Roof type
Shingle, Composition
Architectural style
Contemporary
Listing Agency:
Donlie McMullin Realty
(254) 547-0172
Listed By:
Jack Smith · License #0454097
(254) 290-3132
Added: Oct 24, 2025
Changed: Oct 19
Last Checked: Oct 22 at 7:06PM
MLS# 596237
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.
Ask AI about this property
Review the available facts, identify missing information and prepare questions for the agent.
Investment Insights
Based on property information with market context.
This 2,500-square-foot duplex, built in 2025, contains two residences, each with three bedrooms and two bathrooms. Granite countertops, ceiling fans, central heating and air conditioning, and a covered patio are among the stated features. The building has brick-veneer construction and is listed as under construction. The 0.2512-acre property also includes garage parking.
The property is in Copperas Cove, near schools, shopping, and Fort Hood. Public water serves the property.
The property is in Copperas Cove, near schools, shopping, and Fort Hood. Public water serves the property.
Key Highlights
- Two residences, each with 3 bedrooms and 2 bathrooms
- 2,500 square feet of building area
- 0.2512‑acre parcel
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$21,608
Cap Rate
5.40%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$432,160
$432.2K
Cap Rate 7%
$308,686
$308.7K
Cap Rate 9%
$240,089
$240.1K
Market Conditions
NOI Build-Up for 2,500 SF
Gross rent
$33.0K $13.20/SF
− Vacancy
−$2.1K −$0.85/SF
EGI
$30.9K $12.35/SF
− OpEx
−$9.3K −$3.70/SF
NOI
$21.6K $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%
$432,160
Cap Rate 7%
$308,686
Cap Rate 9%
$240,089
Alternative Uses
Best Use
Multifamily LT 5
$308.7K
$270.1K – $360.1K
NOI $21,608 @ 7.0% cap · market cap 5.40%
Second Best
Apartment 5plus
$285.6K
$249.9K – $333.2K
NOI $19,991 @ 7.0% cap · market cap 5.00%
Theoretical Best
Office A
$600.5K
$525.4K – $700.6K
NOI $42,034 @ 7.0% cap · market cap 10.51%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Who owns this building?
See the owner, sales and loan history
Open Analytics
Lease Details
2
Residential units
Location Intelligence
Trade Area within ½ mile
54
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
Frequently Asked Questions
What type of property is this?
Duplex - Both residences offer three-bedroom layouts, granite-counter kitchens, and garage parking.
Where is this duplex located?
The property is located at 977 Cline Drive 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: Two residences, each with 3 bedrooms and 2 bathrooms; 2,500 square feet of building area; 0.2512‑acre parcel
