210 University Ave, Troy, TX, 76579 | $292/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

210 University Ave, Troy, TX, 76579 | $292/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1484 sft

927 Campbelton Dr, Temple, TX, 76504

3 Bed
2 Bath
1719 sft

813 Erie Dr, Temple, TX, 76504

3 Bed
3 Bath
2632 sft

3602 Iroquois Trl, Temple, TX, 76504

3 Bed
2 Bath
1484 sft

934 Antelope Trl, Temple, TX, 76504

Nearby investment properties with comparable prices

3 Bed
2 Bath
1390 sft

1041 Shelby Dr, Belton, TX, 76513

3 Bed
2 Bath
1519 sft

711 Avion Ct, Little River Academy, TX, 76554

4 Bed
2 Bath
1958 sft

4113 Longhorn Trl, Temple, TX, 76502

3 Bed
3 Bath
1636 sft

1507 Spicewood Cir, Harker Heights, TX, 76548

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 210 University Ave, Troy, TX, 76579 generates $2,034/mo in rent and, after a $1,199/mo payment, leaves $292/mo in cash flow. Total monthly income is $2,034/mo, and annual cash flow is $3,506/yr on $81,184 invested. Return on cash invested sits at 24.23% in year one, and rental yield is 9.97% on a $244,900 entry. Equity gained on principal adds $1,580/yr, while 5% annual appreciation builds toward $67,661 over five years. Five-year ROI reaches 127.26% and total cumulative return in cash sums $103,313. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,034/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

Some images shown may be from a previously built Stylecraft home of similar design. Actual options, colors, and selections may vary. Contact us for details! Upon entering this exceptional floor plan, you're immediately greeted with a formal dining room. Walking into the open-concept kitchen and living room, you'll be stunned by the amount of space you have to gather. This three-bedroom, two bath home has perfectly placed windows in the living room, primary bedroom, and dining room, crafting a home that is filled with natural light and charm. Granite countertops throughout and large walk-in primary closet top it all off and make this home exceptional.Additional Options Included: 42" Kitchen Cabinets, a Decorative Tile Backsplash, Additional LED Recessed Lighting, Kitchen is Prewired for Pendant Lighting, a Dual Primary Bathroom Vanity, Elongated Toilet in the Primary Bathroom and Secondary Bathroom, and a Upgraded Shower

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