Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Troy at 10374 Vaughn Rd, Troy, TX, 76579 earns $1,732/mo cash flow from $3,865/mo rent with a $1,468/mo payment. Total monthly income totals $3,865/mo, and annual cash flow totals $20,784/yr on $99,450 capital. ROI tracks 40.81% on current figures, and rental yield reads 15.46% at a $300,000 purchase. Equity gained on principal adds $1,936/yr, and 5% annual appreciation supports $82,884 over five years. Five-year ROI reaches 216.1% and total cumulative return in cash sums $214,908. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,865/mo property income instead of your personal income.
Single Family
Built in 1961
1 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76579, Troy, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,376 (100%) |
| Owner Occupied HU | 1,715 (72.2%) |
| Renter Occupied HU | 465 (19.6%) |
| Vacant Housing Units | 196 ( 8.2%) |
| Median Home Value | $312,327 |
| Average Home Value | $353,136 |
Residential
2,280
Single Family
2,225
Multi-Family
55
Businesses
117
Date | Event | Price |
|---|---|---|
| 2024-07-08 | Price change | $280,000 |
| 2024-04-15 | Price change | $285,000 |
| 2024-02-21 | Listed for sale | $300,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-16 | $3415.07 | 289.86% | $233,347 | 10.00% |
| 2022-08-16 | $875.98 | N/A | $212,134 | 10.00% |
| 2021-08-16 | N/A | N/A | $192,849 | 7.25% |
Listed by: Shellie Downing • Texas Star Real Estate
Mls Name: WMLS
Mls Provider:
Mls ID: #220785
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Internet Data exchange (IDX) program of the Waco Association of Realtors. IDX information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information deemed reliable but not guaranteed. Copyright 2024 Waco Association of Realtors. All Rights Reserved. Last Updated On: 2024-08-15 23:54:50 PDT
