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 1118 S College Ave, Troy, TX, 76579 uses $66,297 cash to close to unlock $3,020/yr annual cash flow and $252/mo monthly cash flow. Total monthly income runs $1,674/mo, and a $979/mo payment keeps the spread at $252/mo. Purchase price stands at $199,990, and rental yield measures 10.04% with $1,674/mo rent. Return on cash invested shows 24.46% in year one, and 5% annual appreciation builds toward $55,254 over five years. Five-year ROI reaches 128.5% and total cumulative return in cash records $85,193. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,674/mo property income covering a $979/mo payment rather than investor’s personal income.
Townhouse
Built in 2025
4,748 sqft 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Desmond Graham • The Graham Team
Mls Name: NTREIS
Mls ID: #21037077
