1205 Enclave Bay Dr, Troy, TX, 76579 | $821/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1205 Enclave Bay Dr, Troy, TX, 76579 | $821/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2096 sft

2003 Edna Ln, Troy, TX, 76579

4 Bed
3 Bath
2043 sft

The 2082 Plan, The Village at Elm Creek, Troy, TX, 76579

4 Bed
2 Bath
1662 sft

The 1651 Plan, The Village at Elm Creek, Troy, TX, 76579

4 Bed
2 Bath
1662 sft

510 University Ave, Troy, TX, 76579

Nearby investment properties with comparable prices

Motivated Seller+ 1 more

3 Bed
2 Bath
1556 sft

2076 Dade Loop, Temple, TX, 76504

4 Bed
2 Bath
1400 sft

3209 Rosewood Dr, Temple, TX, 76502

4 Bed
2 Bath
2176 sft

5225 Breaker Cir, Temple, TX, 76502

4 Bed
2 Bath
1526 sft

802 Antelope Trl, Temple, TX, 76504

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Troy at 1205 Enclave Bay Dr, Troy, TX, 76579 generates $2,400/mo in rent and, after a $1,087/mo payment, leaves $821/mo in cash flow. Total monthly income is $2,400/mo, and annual cash flow is $9,848/yr on $73,626 invested. Return on cash invested sits at 33.28% in year one, and rental yield is 12.97% on a $222,100 entry. Equity gained on principal adds $1,433/yr, while 5% annual appreciation builds toward $61,362 over five years. Five-year ROI reaches 175.79% and total cumulative return in cash sums $129,430. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,400/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owner's suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are three secondary bedrooms at the front of the home, which are comfortable spaces for household members and overnight guests.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76579, Troy, TX area.

Housing Distribution

Housing Statistics

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