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 1420 Brookfield St, Troy, TX, 76579 listed at $290,630 pairs $2,400/mo rent with a $1,422/mo payment to leave $309/mo cash flow. Total monthly income runs $2,400/mo, and annual cash flow reaches $3,705/yr on $96,344 cash to close. Return on cash invested measures 23.75% in year one, and rental yield registers 9.91% at a $290,630 basis. Equity gained on principal adds $1,875/yr, and annual property appreciation at 5% supports $80,296 by year five. Five-year ROI tracks 124.79% and total cumulative return in cash totals $120,226. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,400/mo property income relative to a $1,422/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
6,098 sqft lot
$N/A/sqft
$300 annually 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 |
|---|---|---|
| 2024-10-21 | Price change | $290,630 |
| 2024-10-04 | Price change | $280,630 |
| 2024-07-29 | Price change | $290,630 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Eleonora Santana • NextHome Tropicana Realty
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #544737
Disclaimer: Listing and property data is from an Internet Data Exchange (IDX) provided by the Central Texas MLS. Some properties which appear for sale on the website may no longer be available because they are for instance, under contract, sold or are no longer being offered for sale. IDX information is provided exclusively for 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 is deemed reliable but not guaranteed. Copyright 2024 Central Texas MLS, All Rights Reserved.
