Selected for the Terner Labs Housing Venture Lab

809 Industrial Ave, Copperas Cove, TX 76522

Active
Listed 73 days ago
Owner-Occupant Eligible
$400,000

About $1,298 a month to live here, after the rent from the other homes.

Quadplex4,290 sqft10 beds8 bathsListed Aug 31, 2026

A fourplex. Live in one home and rent out the other three. How it works

Live here for about

$1,298a month

The other homes rent for $2,139. We hold back $321 of that for repairs and an empty month, and the rest goes toward a $3,116 monthly payment.

Income to qualify: about $68,000 a year

With how much down?

At 20% down ($80,000) and 6.0%, 30-year fixed. Your rate and down payment change this.

Get rich slow: keep this loan ten years and the payments pay off about $52,000 of it. See the ten-year math

See which homes fit your numbers
How we work this out

The cost to live here is the loan payment, taxes, insurance and any dues, less the rent, with a little held back for repairs and an empty month. Income to qualify uses a 43% debt-to-income limit, counts 75% of the rent, and none of your other debts.

$20,000 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

Turnkey 100% Leased Quadplex with Locked-In Income Through 2027. Unlock instant, predictable cash flow with this fully stabilized, high-performing 4-plex featuring a sought-after mix of 3/2 and 2/2 layouts in a Copperas Cove location under a mile from schools, dining, park, and a golf course. Engineered for low-maintenance ownership, highlighted by a new roof (Feb 2025), two new HVAC units, a recent exterior paint job, updated appliances as units needed, and durable tile flooring throughout main living areas. With a proven history of rapid tenant placement, leases locked in through 2027, and functional two-story floor plans designed for tenant comfort. This turn-key property delivers immediate cash flow and solid underlying value. Reach out to the listing agent for showings by appointment only.

Quadplex

Property Type

25,265 sqft

Lot Size

2006

Year Built

Listing Date: 08/31/2026

Listed by: Julio Ruiz

Listing office: eXp Realty, LLC

Contact: (512) 653-5833

Source: Unlock MLS #ACT6941264

Series Homes is committed to full compliance with the Fair Housing Act and the Equal Credit Opportunity Act.

CHOOSE YOUR UNIT

Tap the one you would live in. The rest pay rent, and that rent comes off your monthly cost.

If someone lives in the unit you want, or a lease comes with the home, ask how moving in works on this one.

CHECK OUR MATHEvery line of the monthly cost is in here. Change the price or the down payment and watch it move.

OFFER PRICE

Change your offer and watch the monthly cost move.

Purchase Price

-15%
$400,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$400,000
Your Down Payment$80,000
Financed$320,000
Estimated Monthly Payment$3,116

Before rent: principal and interest at 6.0% on a 30-year fixed loan, taxes, insurance and any HOA dues. Your rate and down payment change this.

MONTHLY BREAKDOWN

Estimate at 20% down ($80,000) and 6.0%, 30-year fixed. Your rate and down payment change this.

Current Rent
Estimated Monthly Payment (Before Rental Income)
$3,116/month
Principal + Interest
$1,919
Property Taxes
$521
Home Insurance
$676
Rental Income (3 Units)
$2,139/month

From leases in place.

Rental Expenses
-$321
Cost to live here
$1,298/month

Payment estimates shown by Series are illustrative only. Final loan terms, monthly payments, and eligibility will be determined by your mortgage loan originator.

BEFORE YOU OFFER

Now run it on your paycheck.

This page is priced at one down payment and one rate. Send the address and we run it at yours: what you would pay each month after rent, and which loan works on this home.

Free. No credit pull.

Unlock MLS logo

MLS# ACT6941264 · Listing office: eXp Realty, LLC

Based on information submitted to the MLS GRID as of 2026. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information.